[WTK] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 363.73%
YoY- 128.34%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 357,857 373,737 333,406 368,679 244,922 391,258 322,834 1.72%
PBT 27,664 22,276 43,050 8,815 -15,393 27,833 54,701 -10.73%
Tax -6,184 -4,265 -8,907 -3,736 -2,995 -5,800 -10,342 -8.20%
NP 21,480 18,011 34,143 5,079 -18,388 22,033 44,359 -11.37%
-
NP to SH 21,096 17,820 33,793 5,140 -18,135 22,228 44,418 -11.66%
-
Tax Rate 22.35% 19.15% 20.69% 42.38% - 20.84% 18.91% -
Total Cost 336,377 355,726 299,263 363,600 263,310 369,225 278,475 3.19%
-
Net Worth 1,241,451 1,221,321 1,116,766 1,058,491 1,048,089 1,048,326 1,021,886 3.29%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 5,109 -
Div Payout % - - - - - - 11.50% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,241,451 1,221,321 1,116,766 1,058,491 1,048,089 1,048,326 1,021,886 3.29%
NOSH 434,074 434,634 434,539 435,593 434,892 434,990 170,314 16.85%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.00% 4.82% 10.24% 1.38% -7.51% 5.63% 13.74% -
ROE 1.70% 1.46% 3.03% 0.49% -1.73% 2.12% 4.35% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 82.44 85.99 76.73 84.64 56.32 89.95 189.55 -12.94%
EPS 4.86 4.10 7.77 1.18 -4.17 5.11 26.08 -24.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 2.86 2.81 2.57 2.43 2.41 2.41 6.00 -11.60%
Adjusted Per Share Value based on latest NOSH - 434,907
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 74.35 77.64 69.27 76.59 50.88 81.28 67.07 1.73%
EPS 4.38 3.70 7.02 1.07 -3.77 4.62 9.23 -11.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.06 -
NAPS 2.5791 2.5373 2.3201 2.199 2.1774 2.1779 2.123 3.29%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.12 1.24 1.89 1.13 1.17 2.19 4.35 -
P/RPS 1.36 1.44 2.46 1.34 2.08 2.43 2.29 -8.31%
P/EPS 23.05 30.24 24.30 95.76 -28.06 42.86 16.68 5.53%
EY 4.34 3.31 4.11 1.04 -3.56 2.33 6.00 -5.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.69 -
P/NAPS 0.39 0.44 0.74 0.47 0.49 0.91 0.72 -9.70%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 29/08/12 25/08/11 26/08/10 27/08/09 27/08/08 30/08/07 -
Price 1.22 1.15 1.34 1.08 1.17 1.82 2.20 -
P/RPS 1.48 1.34 1.75 1.28 2.08 2.02 1.16 4.14%
P/EPS 25.10 28.05 17.23 91.53 -28.06 35.62 8.44 19.89%
EY 3.98 3.57 5.80 1.09 -3.56 2.81 11.85 -16.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
P/NAPS 0.43 0.41 0.52 0.44 0.49 0.76 0.37 2.53%

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