[WTK] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 96.74%
YoY- -27.21%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 515,718 506,137 517,039 573,051 475,525 553,513 395,661 4.51%
PBT 45,155 49,648 45,747 43,378 58,288 24,148 -6,944 -
Tax -12,426 -11,942 -10,204 -7,928 -9,663 -6,875 -9,546 4.49%
NP 32,729 37,706 35,543 35,450 48,625 17,273 -16,490 -
-
NP to SH 33,144 37,645 35,036 35,059 48,162 17,528 -16,088 -
-
Tax Rate 27.52% 24.05% 22.31% 18.28% 16.58% 28.47% - -
Total Cost 482,989 468,431 481,496 537,601 426,900 536,240 412,151 2.67%
-
Net Worth 1,351,336 868,099 1,246,013 1,212,076 1,121,952 1,069,947 1,047,894 4.32%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,351,336 868,099 1,246,013 1,212,076 1,121,952 1,069,947 1,047,894 4.32%
NOSH 481,344 434,049 434,151 434,436 434,865 434,937 434,810 1.70%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.35% 7.45% 6.87% 6.19% 10.23% 3.12% -4.17% -
ROE 2.45% 4.34% 2.81% 2.89% 4.29% 1.64% -1.54% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 108.00 116.61 119.09 131.91 109.35 127.26 91.00 2.89%
EPS 6.94 8.67 8.07 8.07 11.08 4.03 -3.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.00 2.87 2.79 2.58 2.46 2.41 2.71%
Adjusted Per Share Value based on latest NOSH - 434,231
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 107.14 105.15 107.42 119.05 98.79 114.99 82.20 4.51%
EPS 6.89 7.82 7.28 7.28 10.01 3.64 -3.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8074 1.8035 2.5886 2.5181 2.3309 2.2228 2.177 4.32%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.01 1.33 1.29 1.04 1.16 1.07 1.13 -
P/RPS 0.94 1.14 1.08 0.79 1.06 0.84 1.24 -4.50%
P/EPS 14.55 15.34 15.99 12.89 10.47 26.55 -30.54 -
EY 6.87 6.52 6.26 7.76 9.55 3.77 -3.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.67 0.45 0.37 0.45 0.43 0.47 -4.34%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 28/11/13 29/11/12 29/11/11 29/11/10 26/11/09 -
Price 1.23 1.23 1.29 0.91 1.29 1.15 1.18 -
P/RPS 1.14 1.05 1.08 0.69 1.18 0.90 1.30 -2.16%
P/EPS 17.72 14.18 15.99 11.28 11.65 28.54 -31.89 -
EY 5.64 7.05 6.26 8.87 8.59 3.50 -3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.62 0.45 0.33 0.50 0.47 0.49 -2.15%

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