[WTK] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 137.04%
YoY- -92.09%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 199,314 142,119 184,834 150,739 244,029 166,957 194,949 0.36%
PBT 21,102 15,238 15,333 8,449 32,327 18,047 56,780 -15.19%
Tax -3,663 -756 -3,139 -6,551 -6,496 -4,753 -10,403 -15.95%
NP 17,439 14,482 12,194 1,898 25,831 13,294 46,377 -15.02%
-
NP to SH 17,239 14,369 12,388 2,047 25,866 13,301 46,349 -15.18%
-
Tax Rate 17.36% 4.96% 20.47% 77.54% 20.09% 26.34% 18.32% -
Total Cost 181,875 127,637 172,640 148,841 218,198 153,663 148,572 3.42%
-
Net Worth 1,211,506 1,120,556 1,069,280 1,049,631 1,073,765 1,034,522 863,252 5.80%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 14,631 -
Div Payout % - - - - - - 31.57% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,211,506 1,120,556 1,069,280 1,049,631 1,073,765 1,034,522 863,252 5.80%
NOSH 434,231 434,324 434,666 435,531 434,722 434,673 162,571 17.77%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.75% 10.19% 6.60% 1.26% 10.59% 7.96% 23.79% -
ROE 1.42% 1.28% 1.16% 0.20% 2.41% 1.29% 5.37% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 45.90 32.72 42.52 34.61 56.13 38.41 119.92 -14.77%
EPS 3.97 3.31 2.85 0.47 5.95 3.06 28.51 -27.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.00 -
NAPS 2.79 2.58 2.46 2.41 2.47 2.38 5.31 -10.16%
Adjusted Per Share Value based on latest NOSH - 435,531
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 41.41 29.53 38.40 31.32 50.70 34.69 40.50 0.37%
EPS 3.58 2.99 2.57 0.43 5.37 2.76 9.63 -15.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.04 -
NAPS 2.5169 2.328 2.2214 2.1806 2.2308 2.1492 1.7934 5.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.04 1.16 1.07 1.13 1.60 2.46 3.20 -
P/RPS 2.27 3.55 2.52 3.26 2.85 6.40 2.67 -2.66%
P/EPS 26.20 35.06 37.54 240.43 26.89 80.39 11.22 15.16%
EY 3.82 2.85 2.66 0.42 3.72 1.24 8.91 -13.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.81 -
P/NAPS 0.37 0.45 0.43 0.47 0.65 1.03 0.60 -7.73%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 29/11/11 29/11/10 26/11/09 27/11/08 29/11/07 17/11/06 -
Price 0.91 1.29 1.15 1.18 1.05 2.31 3.80 -
P/RPS 1.98 3.94 2.70 3.41 1.87 6.01 3.17 -7.53%
P/EPS 22.92 38.99 40.35 251.06 17.65 75.49 13.33 9.44%
EY 4.36 2.56 2.48 0.40 5.67 1.32 7.50 -8.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.37 -
P/NAPS 0.33 0.50 0.47 0.49 0.43 0.97 0.72 -12.18%

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