[WTK] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -43.84%
YoY- -181.59%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 373,737 333,406 368,679 244,922 391,258 322,834 296,314 3.94%
PBT 22,276 43,050 8,815 -15,393 27,833 54,701 41,393 -9.80%
Tax -4,265 -8,907 -3,736 -2,995 -5,800 -10,342 -9,178 -11.98%
NP 18,011 34,143 5,079 -18,388 22,033 44,359 32,215 -9.22%
-
NP to SH 17,820 33,793 5,140 -18,135 22,228 44,418 33,297 -9.88%
-
Tax Rate 19.15% 20.69% 42.38% - 20.84% 18.91% 22.17% -
Total Cost 355,726 299,263 363,600 263,310 369,225 278,475 264,099 5.08%
-
Net Worth 1,221,321 1,116,766 1,058,491 1,048,089 1,048,326 1,021,886 827,547 6.69%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 5,109 9,754 -
Div Payout % - - - - - 11.50% 29.30% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,221,321 1,116,766 1,058,491 1,048,089 1,048,326 1,021,886 827,547 6.69%
NOSH 434,634 434,539 435,593 434,892 434,990 170,314 162,583 17.79%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.82% 10.24% 1.38% -7.51% 5.63% 13.74% 10.87% -
ROE 1.46% 3.03% 0.49% -1.73% 2.12% 4.35% 4.02% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 85.99 76.73 84.64 56.32 89.95 189.55 182.25 -11.75%
EPS 4.10 7.77 1.18 -4.17 5.11 26.08 20.48 -23.49%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 6.00 -
NAPS 2.81 2.57 2.43 2.41 2.41 6.00 5.09 -9.41%
Adjusted Per Share Value based on latest NOSH - 435,196
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 77.64 69.27 76.59 50.88 81.28 67.07 61.56 3.93%
EPS 3.70 7.02 1.07 -3.77 4.62 9.23 6.92 -9.90%
DPS 0.00 0.00 0.00 0.00 0.00 1.06 2.03 -
NAPS 2.5373 2.3201 2.199 2.1774 2.1779 2.123 1.7192 6.69%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.24 1.89 1.13 1.17 2.19 4.35 2.24 -
P/RPS 1.44 2.46 1.34 2.08 2.43 2.29 1.23 2.65%
P/EPS 30.24 24.30 95.76 -28.06 42.86 16.68 10.94 18.44%
EY 3.31 4.11 1.04 -3.56 2.33 6.00 9.14 -15.56%
DY 0.00 0.00 0.00 0.00 0.00 0.69 2.68 -
P/NAPS 0.44 0.74 0.47 0.49 0.91 0.72 0.44 0.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 26/08/10 27/08/09 27/08/08 30/08/07 28/08/06 -
Price 1.15 1.34 1.08 1.17 1.82 2.20 2.95 -
P/RPS 1.34 1.75 1.28 2.08 2.02 1.16 1.62 -3.11%
P/EPS 28.05 17.23 91.53 -28.06 35.62 8.44 14.40 11.74%
EY 3.57 5.80 1.09 -3.56 2.81 11.85 6.94 -10.47%
DY 0.00 0.00 0.00 0.00 0.00 1.36 2.03 -
P/NAPS 0.41 0.52 0.44 0.49 0.76 0.37 0.58 -5.61%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment