[WTK] YoY 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- 102.43%
YoY- 19.97%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 191,314 155,576 159,182 199,314 142,119 184,834 150,739 4.05%
PBT 26,797 16,926 18,083 21,102 15,238 15,333 8,449 21.20%
Tax -5,672 -5,028 -4,020 -3,663 -756 -3,139 -6,551 -2.37%
NP 21,125 11,898 14,063 17,439 14,482 12,194 1,898 49.39%
-
NP to SH 21,198 11,902 13,940 17,239 14,369 12,388 2,047 47.61%
-
Tax Rate 21.17% 29.71% 22.23% 17.36% 4.96% 20.47% 77.54% -
Total Cost 170,189 143,678 145,119 181,875 127,637 172,640 148,841 2.25%
-
Net Worth 1,351,336 866,785 1,246,348 1,211,506 1,120,556 1,069,280 1,049,631 4.29%
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 1,351,336 866,785 1,246,348 1,211,506 1,120,556 1,069,280 1,049,631 4.29%
NOSH 481,344 433,392 434,267 434,231 434,324 434,666 435,531 1.68%
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 11.04% 7.65% 8.83% 8.75% 10.19% 6.60% 1.26% -
ROE 1.57% 1.37% 1.12% 1.42% 1.28% 1.16% 0.20% -
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 40.07 35.90 36.66 45.90 32.72 42.52 34.61 2.47%
EPS 4.44 2.74 3.21 3.97 3.31 2.85 0.47 45.36%
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 39.75 32.32 33.07 41.41 29.53 38.40 31.32 4.05%
EPS 4.40 2.47 2.90 3.58 2.99 2.57 0.43 47.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8074 1.8008 2.5893 2.5169 2.328 2.2214 2.1806 4.29%
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 2.52 3.71 3.52 2.27 3.55 2.52 3.26 -4.19%
P/EPS 22.75 48.43 40.19 26.20 35.06 37.54 240.43 -32.48%
EY 4.40 2.06 2.49 3.82 2.85 2.66 0.42 47.89%
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 3.07 3.43 3.52 1.98 3.94 2.70 3.41 -1.73%
P/EPS 27.71 44.79 40.19 22.92 38.99 40.35 251.06 -30.72%
EY 3.61 2.23 2.49 4.36 2.56 2.48 0.40 44.26%
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