[WTK] YoY Quarter Result on 30-Jun-2011 [#2]

Stock

[WTK] WTK HOLDINGS BHD

Announcement Date

25-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 68.84%

YoY- 199.38%

Quarter Report

WTK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	180,976	184,078	170,184	176,638	191,017	133,075	226,114	-3.64%
YoY %	-1.69%	8.16%	-3.65%	-7.53%	43.54%	-41.15%	-	-
Horiz. %	80.04%	81.41%	75.26%	78.12%	84.48%	58.85%	100.00%	-
PBT	14,469	14,962	11,251	26,569	9,762	-3,371	23,489	-7.75%
YoY %	-3.30%	32.98%	-57.65%	172.17%	389.59%	-114.35%	-	-
Horiz. %	61.60%	63.70%	47.90%	113.11%	41.56%	-14.35%	100.00%	-
Tax	-4,080	-3,140	-2,665	-5,195	-2,699	-2,237	-4,540	-1.76%
YoY %	-29.94%	-17.82%	48.70%	-92.48%	-20.65%	50.73%	-	-
Horiz. %	89.87%	69.16%	58.70%	114.43%	59.45%	49.27%	100.00%	-
NP	10,389	11,822	8,586	21,374	7,063	-5,608	18,949	-9.52%
YoY %	-12.12%	37.69%	-59.83%	202.62%	225.95%	-129.60%	-	-
Horiz. %	54.83%	62.39%	45.31%	112.80%	37.27%	-29.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,365	11,668	8,516	21,223	7,089	-5,527	19,060	-9.65%
YoY %	-11.17%	37.01%	-59.87%	199.38%	228.26%	-129.00%	-	-
Horiz. %	54.38%	61.22%	44.68%	111.35%	37.19%	-29.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.20%	20.99%	23.69%	19.55%	27.65%	-	19.33%	-
YoY %	34.35%	-11.40%	21.18%	-29.29%	0.00%	-	-	-
Horiz. %	145.89%	108.59%	122.56%	101.14%	143.04%	-	100.00%	-
Total Cost	170,587	172,256	161,598	155,264	183,954	138,683	207,165	-3.18%
YoY %	-0.97%	6.60%	4.08%	-15.60%	32.64%	-33.06%	-	-
Horiz. %	82.34%	83.15%	78.00%	74.95%	88.80%	66.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	869,561	1,240,538	1,220,916	1,118,054	1,056,826	1,048,824	1,048,735	-3.07%
YoY %	-29.90%	1.61%	9.20%	5.79%	0.76%	0.01%	-	-
Horiz. %	82.92%	118.29%	116.42%	106.61%	100.77%	100.01%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	869,561	1,240,538	1,220,916	1,118,054	1,056,826	1,048,824	1,048,735	-3.07%
YoY %	-29.90%	1.61%	9.20%	5.79%	0.76%	0.01%	-	-
Horiz. %	82.92%	118.29%	116.42%	106.61%	100.77%	100.01%	100.00%	-
NOSH	434,780	433,754	434,489	435,040	434,907	435,196	435,159	-0.01%
YoY %	0.24%	-0.17%	-0.13%	0.03%	-0.07%	0.01%	-	-
Horiz. %	99.91%	99.68%	99.85%	99.97%	99.94%	100.01%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	5.74%	6.42%	5.05%	12.10%	3.70%	-4.21%	8.38%	-
YoY %	-10.59%	27.13%	-58.26%	227.03%	187.89%	-150.24%	-	-
Horiz. %	68.50%	76.61%	60.26%	144.39%	44.15%	-50.24%	100.00%	-
ROE	1.19%	0.94%	0.70%	1.90%	0.67%	-0.53%	1.82%	-
YoY %	26.60%	34.29%	-63.16%	183.58%	226.42%	-129.12%	-	-
Horiz. %	65.38%	51.65%	38.46%	104.40%	36.81%	-29.12%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	41.62	42.44	39.17	40.60	43.92	30.58	51.96	-3.62%
YoY %	-1.93%	8.35%	-3.52%	-7.56%	43.62%	-41.15%	-	-
Horiz. %	80.10%	81.68%	75.38%	78.14%	84.53%	58.85%	100.00%	-
EPS	2.39	2.69	1.96	4.88	1.63	-1.27	4.38	-9.59%
YoY %	-11.15%	37.24%	-59.84%	199.39%	228.35%	-129.00%	-	-
Horiz. %	54.57%	61.42%	44.75%	111.42%	37.21%	-29.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.00	2.86	2.81	2.57	2.43	2.41	2.41	-3.05%
YoY %	-30.07%	1.78%	9.34%	5.76%	0.83%	0.00%	-	-
Horiz. %	82.99%	118.67%	116.60%	106.64%	100.83%	100.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 435,040
RPS	37.60	38.24	35.36	36.70	39.68	27.65	46.98	-3.64%
YoY %	-1.67%	8.14%	-3.65%	-7.51%	43.51%	-41.15%	-	-
Horiz. %	80.03%	81.40%	75.27%	78.12%	84.46%	58.85%	100.00%	-
EPS	2.15	2.42	1.77	4.41	1.47	-1.15	3.96	-9.67%
YoY %	-11.16%	36.72%	-59.86%	200.00%	227.83%	-129.04%	-	-
Horiz. %	54.29%	61.11%	44.70%	111.36%	37.12%	-29.04%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.8065	2.5772	2.5365	2.3228	2.1956	2.1789	2.1788	-3.07%
YoY %	-29.90%	1.60%	9.20%	5.79%	0.77%	0.00%	-	-
Horiz. %	82.91%	118.29%	116.42%	106.61%	100.77%	100.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.40	1.12	1.24	1.89	1.13	1.17	2.19	-
P/RPS	3.36	2.64	3.17	4.65	2.57	3.83	4.21	-3.68%
YoY %	27.27%	-16.72%	-31.83%	80.93%	-32.90%	-9.03%	-	-
Horiz. %	79.81%	62.71%	75.30%	110.45%	61.05%	90.97%	100.00%	-
P/EPS	58.73	41.64	63.27	38.74	69.33	-92.13	50.00	2.71%
YoY %	41.04%	-34.19%	63.32%	-44.12%	175.25%	-284.26%	-	-
Horiz. %	117.46%	83.28%	126.54%	77.48%	138.66%	-184.26%	100.00%	-
EY	1.70	2.40	1.58	2.58	1.44	-1.09	2.00	-2.67%
YoY %	-29.17%	51.90%	-38.76%	79.17%	232.11%	-154.50%	-	-
Horiz. %	85.00%	120.00%	79.00%	129.00%	72.00%	-54.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.70	0.39	0.44	0.74	0.47	0.49	0.91	-4.27%
YoY %	79.49%	-11.36%	-40.54%	57.45%	-4.08%	-46.15%	-	-
Horiz. %	76.92%	42.86%	48.35%	81.32%	51.65%	53.85%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	30/08/13	29/08/12	25/08/11	26/08/10	27/08/09	27/08/08	-
Price	1.37	1.22	1.15	1.34	1.08	1.17	1.82	-
P/RPS	3.29	2.87	2.94	3.30	2.46	3.83	3.50	-1.02%
YoY %	14.63%	-2.38%	-10.91%	34.15%	-35.77%	9.43%	-	-
Horiz. %	94.00%	82.00%	84.00%	94.29%	70.29%	109.43%	100.00%	-
P/EPS	57.47	45.35	58.67	27.47	66.26	-92.13	41.55	5.55%
YoY %	26.73%	-22.70%	113.58%	-58.54%	171.92%	-321.73%	-	-
Horiz. %	138.32%	109.15%	141.20%	66.11%	159.47%	-221.73%	100.00%	-
EY	1.74	2.20	1.70	3.64	1.51	-1.09	2.41	-5.28%
YoY %	-20.91%	29.41%	-53.30%	141.06%	238.53%	-145.23%	-	-
Horiz. %	72.20%	91.29%	70.54%	151.04%	62.66%	-45.23%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.69	0.43	0.41	0.52	0.44	0.49	0.76	-1.59%
YoY %	60.47%	4.88%	-21.15%	18.18%	-10.20%	-35.53%	-	-
Horiz. %	90.79%	56.58%	53.95%	68.42%	57.89%	64.47%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return

Latest Videos