[WTK] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 91.53%
YoY- -47.27%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 324,404 350,561 357,857 373,737 333,406 368,679 244,922 4.79%
PBT 18,358 32,722 27,664 22,276 43,050 8,815 -15,393 -
Tax -6,754 -6,914 -6,184 -4,265 -8,907 -3,736 -2,995 14.50%
NP 11,604 25,808 21,480 18,011 34,143 5,079 -18,388 -
-
NP to SH 11,946 25,743 21,096 17,820 33,793 5,140 -18,135 -
-
Tax Rate 36.79% 21.13% 22.35% 19.15% 20.69% 42.38% - -
Total Cost 312,800 324,753 336,377 355,726 299,263 363,600 263,310 2.91%
-
Net Worth 1,337,011 868,576 1,241,451 1,221,321 1,116,766 1,058,491 1,048,089 4.13%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,337,011 868,576 1,241,451 1,221,321 1,116,766 1,058,491 1,048,089 4.13%
NOSH 481,344 434,288 434,074 434,634 434,539 435,593 434,892 1.70%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.58% 7.36% 6.00% 4.82% 10.24% 1.38% -7.51% -
ROE 0.89% 2.96% 1.70% 1.46% 3.03% 0.49% -1.73% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 67.94 80.72 82.44 85.99 76.73 84.64 56.32 3.17%
EPS 2.50 5.93 4.86 4.10 7.77 1.18 -4.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.00 2.86 2.81 2.57 2.43 2.41 2.53%
Adjusted Per Share Value based on latest NOSH - 434,489
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 67.40 72.83 74.35 77.64 69.27 76.59 50.88 4.79%
EPS 2.48 5.35 4.38 3.70 7.02 1.07 -3.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7777 1.8045 2.5791 2.5373 2.3201 2.199 2.1774 4.13%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.05 1.40 1.12 1.24 1.89 1.13 1.17 -
P/RPS 1.55 1.73 1.36 1.44 2.46 1.34 2.08 -4.78%
P/EPS 41.97 23.62 23.05 30.24 24.30 95.76 -28.06 -
EY 2.38 4.23 4.34 3.31 4.11 1.04 -3.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.70 0.39 0.44 0.74 0.47 0.49 -4.14%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 30/08/13 29/08/12 25/08/11 26/08/10 27/08/09 -
Price 0.91 1.37 1.22 1.15 1.34 1.08 1.17 -
P/RPS 1.34 1.70 1.48 1.34 1.75 1.28 2.08 -7.06%
P/EPS 36.37 23.11 25.10 28.05 17.23 91.53 -28.06 -
EY 2.75 4.33 3.98 3.57 5.80 1.09 -3.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.69 0.43 0.41 0.52 0.44 0.49 -6.37%

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