[WTK] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 42.52%
YoY- 174.77%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 506,137 517,039 573,051 475,525 553,513 395,661 635,287 -3.71%
PBT 49,648 45,747 43,378 58,288 24,148 -6,944 60,160 -3.14%
Tax -11,942 -10,204 -7,928 -9,663 -6,875 -9,546 -12,296 -0.48%
NP 37,706 35,543 35,450 48,625 17,273 -16,490 47,864 -3.89%
-
NP to SH 37,645 35,036 35,059 48,162 17,528 -16,088 48,094 -3.99%
-
Tax Rate 24.05% 22.31% 18.28% 16.58% 28.47% - 20.44% -
Total Cost 468,431 481,496 537,601 426,900 536,240 412,151 587,423 -3.70%
-
Net Worth 868,099 1,246,013 1,212,076 1,121,952 1,069,947 1,047,894 1,074,070 -3.48%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 868,099 1,246,013 1,212,076 1,121,952 1,069,947 1,047,894 1,074,070 -3.48%
NOSH 434,049 434,151 434,436 434,865 434,937 434,810 434,846 -0.03%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.45% 6.87% 6.19% 10.23% 3.12% -4.17% 7.53% -
ROE 4.34% 2.81% 2.89% 4.29% 1.64% -1.54% 4.48% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 116.61 119.09 131.91 109.35 127.26 91.00 146.09 -3.68%
EPS 8.67 8.07 8.07 11.08 4.03 -3.70 11.06 -3.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.87 2.79 2.58 2.46 2.41 2.47 -3.45%
Adjusted Per Share Value based on latest NOSH - 434,324
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 105.15 107.42 119.05 98.79 114.99 82.20 131.98 -3.71%
EPS 7.82 7.28 7.28 10.01 3.64 -3.34 9.99 -3.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8035 2.5886 2.5181 2.3309 2.2228 2.177 2.2314 -3.48%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.33 1.29 1.04 1.16 1.07 1.13 1.60 -
P/RPS 1.14 1.08 0.79 1.06 0.84 1.24 1.10 0.59%
P/EPS 15.34 15.99 12.89 10.47 26.55 -30.54 14.47 0.97%
EY 6.52 6.26 7.76 9.55 3.77 -3.27 6.91 -0.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.45 0.37 0.45 0.43 0.47 0.65 0.50%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 28/11/13 29/11/12 29/11/11 29/11/10 26/11/09 27/11/08 -
Price 1.23 1.29 0.91 1.29 1.15 1.18 1.05 -
P/RPS 1.05 1.08 0.69 1.18 0.90 1.30 0.72 6.48%
P/EPS 14.18 15.99 11.28 11.65 28.54 -31.89 9.49 6.91%
EY 7.05 6.26 8.87 8.59 3.50 -3.14 10.53 -6.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.45 0.33 0.50 0.47 0.49 0.43 6.28%

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