[WTK] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 126.93%
YoY- 190.66%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 752,795 726,475 698,397 678,317 665,894 754,709 730,590 0.49%
PBT 59,856 57,521 72,069 20,522 17,042 43,440 169,264 -15.89%
Tax -11,608 -4,909 -12,323 1,623 -9,619 -6,382 -30,023 -14.63%
NP 48,248 52,612 59,746 22,145 7,423 37,058 139,241 -16.17%
-
NP to SH 47,946 52,286 59,699 22,555 7,760 37,175 139,399 -16.28%
-
Tax Rate 19.39% 8.53% 17.10% -7.91% 56.44% 14.69% 17.74% -
Total Cost 704,547 673,863 638,651 656,172 658,471 717,651 591,349 2.95%
-
Net Worth 1,240,538 1,220,916 1,118,054 1,056,826 1,048,824 1,048,735 1,021,354 3.29%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 12,162 18,463 - 13,040 12,984 - 34,366 -15.88%
Div Payout % 25.37% 35.31% - 57.82% 167.33% - 24.65% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,240,538 1,220,916 1,118,054 1,056,826 1,048,824 1,048,735 1,021,354 3.29%
NOSH 433,754 434,489 435,040 434,907 435,196 435,159 170,225 16.85%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.41% 7.24% 8.55% 3.26% 1.11% 4.91% 19.06% -
ROE 3.86% 4.28% 5.34% 2.13% 0.74% 3.54% 13.65% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 173.55 167.20 160.54 155.97 153.01 173.43 429.19 -13.99%
EPS 11.05 12.03 13.72 5.19 1.78 8.54 81.89 -28.36%
DPS 2.80 4.25 0.00 3.00 3.00 0.00 20.19 -28.03%
NAPS 2.86 2.81 2.57 2.43 2.41 2.41 6.00 -11.60%
Adjusted Per Share Value based on latest NOSH - 434,907
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 156.39 150.93 145.09 140.92 138.34 156.79 151.78 0.49%
EPS 9.96 10.86 12.40 4.69 1.61 7.72 28.96 -16.28%
DPS 2.53 3.84 0.00 2.71 2.70 0.00 7.14 -15.86%
NAPS 2.5772 2.5365 2.3228 2.1956 2.1789 2.1788 2.1219 3.28%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.12 1.24 1.89 1.13 1.17 2.19 4.35 -
P/RPS 0.65 0.74 1.18 0.72 0.76 1.26 1.01 -7.07%
P/EPS 10.13 10.30 13.77 21.79 65.62 25.64 5.31 11.35%
EY 9.87 9.70 7.26 4.59 1.52 3.90 18.83 -10.19%
DY 2.50 3.43 0.00 2.65 2.56 0.00 4.64 -9.78%
P/NAPS 0.39 0.44 0.74 0.47 0.49 0.91 0.72 -9.70%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 29/08/12 25/08/11 26/08/10 27/08/09 27/08/08 30/08/07 -
Price 1.22 1.15 1.34 1.08 1.17 1.82 2.20 -
P/RPS 0.70 0.69 0.83 0.69 0.76 1.05 0.51 5.41%
P/EPS 11.04 9.56 9.76 20.82 65.62 21.30 2.69 26.50%
EY 9.06 10.46 10.24 4.80 1.52 4.69 37.22 -20.96%
DY 2.30 3.70 0.00 2.78 2.56 0.00 9.18 -20.58%
P/NAPS 0.43 0.41 0.52 0.44 0.49 0.76 0.37 2.53%

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