[WTK] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -6.85%
YoY- 160.91%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 678,317 665,894 754,709 730,590 606,817 613,339 601,752 2.01%
PBT 20,522 17,042 43,440 169,264 72,816 86,209 85,847 -21.21%
Tax 1,623 -9,619 -6,382 -30,023 -20,876 -12,831 -11,293 -
NP 22,145 7,423 37,058 139,241 51,940 73,378 74,554 -18.30%
-
NP to SH 22,555 7,760 37,175 139,399 53,427 73,376 74,554 -18.05%
-
Tax Rate -7.91% 56.44% 14.69% 17.74% 28.67% 14.88% 13.15% -
Total Cost 656,172 658,471 717,651 591,349 554,877 539,961 527,198 3.71%
-
Net Worth 1,056,826 1,048,824 1,048,735 1,021,354 827,231 763,151 724,070 6.50%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 13,040 12,984 - 34,366 26,516 11,716 5,831 14.34%
Div Payout % 57.82% 167.33% - 24.65% 49.63% 15.97% 7.82% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,056,826 1,048,824 1,048,735 1,021,354 827,231 763,151 724,070 6.50%
NOSH 434,907 435,196 435,159 170,225 162,520 162,718 161,984 17.88%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.26% 1.11% 4.91% 19.06% 8.56% 11.96% 12.39% -
ROE 2.13% 0.74% 3.54% 13.65% 6.46% 9.61% 10.30% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 155.97 153.01 173.43 429.19 373.38 376.93 371.49 -13.46%
EPS 5.19 1.78 8.54 81.89 32.87 45.09 46.03 -30.48%
DPS 3.00 3.00 0.00 20.19 16.31 7.20 3.60 -2.99%
NAPS 2.43 2.41 2.41 6.00 5.09 4.69 4.47 -9.65%
Adjusted Per Share Value based on latest NOSH - 170,225
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 140.92 138.34 156.79 151.78 126.07 127.42 125.01 2.01%
EPS 4.69 1.61 7.72 28.96 11.10 15.24 15.49 -18.04%
DPS 2.71 2.70 0.00 7.14 5.51 2.43 1.21 14.37%
NAPS 2.1956 2.1789 2.1788 2.1219 1.7186 1.5855 1.5043 6.50%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.13 1.17 2.19 4.35 2.24 2.25 3.17 -
P/RPS 0.72 0.76 1.26 1.01 0.60 0.60 0.85 -2.72%
P/EPS 21.79 65.62 25.64 5.31 6.81 4.99 6.89 21.14%
EY 4.59 1.52 3.90 18.83 14.68 20.04 14.52 -17.45%
DY 2.65 2.56 0.00 4.64 7.28 3.20 1.14 15.08%
P/NAPS 0.47 0.49 0.91 0.72 0.44 0.48 0.71 -6.64%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 27/08/08 30/08/07 28/08/06 30/08/05 01/09/04 -
Price 1.08 1.17 1.82 2.20 2.95 1.70 2.80 -
P/RPS 0.69 0.76 1.05 0.51 0.79 0.45 0.75 -1.37%
P/EPS 20.82 65.62 21.30 2.69 8.97 3.77 6.08 22.75%
EY 4.80 1.52 4.69 37.22 11.14 26.53 16.44 -18.54%
DY 2.78 2.56 0.00 9.18 5.53 4.24 1.29 13.64%
P/NAPS 0.44 0.49 0.76 0.37 0.58 0.36 0.63 -5.80%

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