[WTK] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 41.73%
YoY- 119.86%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 676,652 714,528 768,675 686,144 733,670 554,560 812,230 -2.99%
PBT 49,611 55,979 54,468 78,295 37,834 -3,686 60,268 -3.18%
Tax -10,113 -5,907 -9,689 -9,551 -7,152 2,364 -12,424 -3.37%
NP 39,498 50,072 44,779 68,744 30,682 -1,322 47,844 -3.14%
-
NP to SH 39,978 49,813 44,670 68,259 31,046 -720 48,123 -3.04%
-
Tax Rate 20.38% 10.55% 17.79% 12.20% 18.90% - 20.61% -
Total Cost 637,154 664,456 723,896 617,400 702,988 555,882 764,386 -2.98%
-
Net Worth 1,335,054 1,251,005 1,220,729 1,191,204 1,081,868 1,071,194 1,073,767 3.69%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 8,010 10,946 12,163 18,476 - 13,116 13,041 -7.79%
Div Payout % 20.04% 21.97% 27.23% 27.07% - 0.00% 27.10% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,335,054 1,251,005 1,220,729 1,191,204 1,081,868 1,071,194 1,073,767 3.69%
NOSH 437,722 434,376 434,423 434,746 434,485 437,222 434,723 0.11%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.84% 7.01% 5.83% 10.02% 4.18% -0.24% 5.89% -
ROE 2.99% 3.98% 3.66% 5.73% 2.87% -0.07% 4.48% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 154.58 164.49 176.94 157.83 168.86 126.84 186.84 -3.10%
EPS 9.21 11.47 10.28 15.70 7.14 -0.17 11.07 -3.01%
DPS 1.83 2.52 2.80 4.25 0.00 3.00 3.00 -7.90%
NAPS 3.05 2.88 2.81 2.74 2.49 2.45 2.47 3.57%
Adjusted Per Share Value based on latest NOSH - 434,446
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 140.58 148.44 159.69 142.55 152.42 115.21 168.74 -2.99%
EPS 8.31 10.35 9.28 14.18 6.45 -0.15 10.00 -3.03%
DPS 1.66 2.27 2.53 3.84 0.00 2.73 2.71 -7.84%
NAPS 2.7736 2.599 2.5361 2.4747 2.2476 2.2254 2.2308 3.69%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.09 1.31 0.98 1.24 1.26 1.07 0.73 -
P/RPS 0.71 0.80 0.55 0.79 0.75 0.84 0.39 10.49%
P/EPS 11.93 11.42 9.53 7.90 17.63 -649.76 6.59 10.39%
EY 8.38 8.75 10.49 12.66 5.67 -0.15 15.16 -9.40%
DY 1.68 1.92 2.86 3.43 0.00 2.80 4.11 -13.84%
P/NAPS 0.36 0.45 0.35 0.45 0.51 0.44 0.30 3.08%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 27/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 1.20 1.27 0.895 1.39 1.25 1.17 0.73 -
P/RPS 0.78 0.77 0.51 0.88 0.74 0.92 0.39 12.24%
P/EPS 13.14 11.07 8.70 8.85 17.49 -710.49 6.59 12.18%
EY 7.61 9.03 11.49 11.30 5.72 -0.14 15.16 -10.84%
DY 1.53 1.98 3.13 3.06 0.00 2.56 4.11 -15.17%
P/NAPS 0.39 0.44 0.32 0.51 0.50 0.48 0.30 4.46%

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