[WTK] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 11.29%
YoY- -133.45%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 573,051 475,525 553,513 395,661 635,287 489,791 491,263 2.59%
PBT 43,378 58,288 24,148 -6,944 60,160 72,748 98,173 -12.71%
Tax -7,928 -9,663 -6,875 -9,546 -12,296 -15,095 -19,581 -13.97%
NP 35,450 48,625 17,273 -16,490 47,864 57,653 78,592 -12.41%
-
NP to SH 35,059 48,162 17,528 -16,088 48,094 57,719 79,646 -12.77%
-
Tax Rate 18.28% 16.58% 28.47% - 20.44% 20.75% 19.95% -
Total Cost 537,601 426,900 536,240 412,151 587,423 432,138 412,671 4.50%
-
Net Worth 1,212,076 1,121,952 1,069,947 1,047,894 1,074,070 1,023,630 863,102 5.81%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 12,902 24,381 -
Div Payout % - - - - - 22.35% 30.61% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,212,076 1,121,952 1,069,947 1,047,894 1,074,070 1,023,630 863,102 5.81%
NOSH 434,436 434,865 434,937 434,810 434,846 430,096 162,542 17.78%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.19% 10.23% 3.12% -4.17% 7.53% 11.77% 16.00% -
ROE 2.89% 4.29% 1.64% -1.54% 4.48% 5.64% 9.23% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 131.91 109.35 127.26 91.00 146.09 113.88 302.24 -12.89%
EPS 8.07 11.08 4.03 -3.70 11.06 13.42 49.00 -25.94%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 15.00 -
NAPS 2.79 2.58 2.46 2.41 2.47 2.38 5.31 -10.16%
Adjusted Per Share Value based on latest NOSH - 435,531
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 119.05 98.79 114.99 82.20 131.98 101.75 102.06 2.59%
EPS 7.28 10.01 3.64 -3.34 9.99 11.99 16.55 -12.78%
DPS 0.00 0.00 0.00 0.00 0.00 2.68 5.07 -
NAPS 2.5181 2.3309 2.2228 2.177 2.2314 2.1266 1.7931 5.81%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.04 1.16 1.07 1.13 1.60 2.46 3.20 -
P/RPS 0.79 1.06 0.84 1.24 1.10 2.16 1.06 -4.77%
P/EPS 12.89 10.47 26.55 -30.54 14.47 18.33 6.53 11.98%
EY 7.76 9.55 3.77 -3.27 6.91 5.46 15.31 -10.69%
DY 0.00 0.00 0.00 0.00 0.00 1.22 4.69 -
P/NAPS 0.37 0.45 0.43 0.47 0.65 1.03 0.60 -7.73%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 29/11/11 29/11/10 26/11/09 27/11/08 29/11/07 17/11/06 -
Price 0.91 1.29 1.15 1.18 1.05 2.31 3.80 -
P/RPS 0.69 1.18 0.90 1.30 0.72 2.03 1.26 -9.54%
P/EPS 11.28 11.65 28.54 -31.89 9.49 17.21 7.76 6.42%
EY 8.87 8.59 3.50 -3.14 10.53 5.81 12.89 -6.03%
DY 0.00 0.00 0.00 0.00 0.00 1.30 3.95 -
P/NAPS 0.33 0.50 0.47 0.49 0.43 0.97 0.72 -12.18%

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