[WTK] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 241.01%
YoY- 208.95%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 517,039 573,051 475,525 553,513 395,661 635,287 489,791 0.90%
PBT 45,747 43,378 58,288 24,148 -6,944 60,160 72,748 -7.43%
Tax -10,204 -7,928 -9,663 -6,875 -9,546 -12,296 -15,095 -6.31%
NP 35,543 35,450 48,625 17,273 -16,490 47,864 57,653 -7.73%
-
NP to SH 35,036 35,059 48,162 17,528 -16,088 48,094 57,719 -7.97%
-
Tax Rate 22.31% 18.28% 16.58% 28.47% - 20.44% 20.75% -
Total Cost 481,496 537,601 426,900 536,240 412,151 587,423 432,138 1.81%
-
Net Worth 1,246,013 1,212,076 1,121,952 1,069,947 1,047,894 1,074,070 1,023,630 3.32%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 12,902 -
Div Payout % - - - - - - 22.35% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,246,013 1,212,076 1,121,952 1,069,947 1,047,894 1,074,070 1,023,630 3.32%
NOSH 434,151 434,436 434,865 434,937 434,810 434,846 430,096 0.15%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.87% 6.19% 10.23% 3.12% -4.17% 7.53% 11.77% -
ROE 2.81% 2.89% 4.29% 1.64% -1.54% 4.48% 5.64% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 119.09 131.91 109.35 127.26 91.00 146.09 113.88 0.74%
EPS 8.07 8.07 11.08 4.03 -3.70 11.06 13.42 -8.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 2.87 2.79 2.58 2.46 2.41 2.47 2.38 3.16%
Adjusted Per Share Value based on latest NOSH - 434,666
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 107.42 119.05 98.79 114.99 82.20 131.98 101.75 0.90%
EPS 7.28 7.28 10.01 3.64 -3.34 9.99 11.99 -7.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.68 -
NAPS 2.5886 2.5181 2.3309 2.2228 2.177 2.2314 2.1266 3.32%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.29 1.04 1.16 1.07 1.13 1.60 2.46 -
P/RPS 1.08 0.79 1.06 0.84 1.24 1.10 2.16 -10.90%
P/EPS 15.99 12.89 10.47 26.55 -30.54 14.47 18.33 -2.24%
EY 6.26 7.76 9.55 3.77 -3.27 6.91 5.46 2.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.22 -
P/NAPS 0.45 0.37 0.45 0.43 0.47 0.65 1.03 -12.88%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 29/11/12 29/11/11 29/11/10 26/11/09 27/11/08 29/11/07 -
Price 1.29 0.91 1.29 1.15 1.18 1.05 2.31 -
P/RPS 1.08 0.69 1.18 0.90 1.30 0.72 2.03 -9.97%
P/EPS 15.99 11.28 11.65 28.54 -31.89 9.49 17.21 -1.21%
EY 6.26 8.87 8.59 3.50 -3.14 10.53 5.81 1.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
P/NAPS 0.45 0.33 0.50 0.47 0.49 0.43 0.97 -12.00%

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