[WTK] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 33.8%
YoY- -53.23%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 655,682 712,412 572,604 831,781 702,598 644,175 612,614 1.13%
PBT 71,974 27,406 -6,836 57,720 130,531 111,635 75,563 -0.80%
Tax -9,940 5,035 -9,674 -8,125 -24,373 -27,034 -13,281 -4.71%
NP 62,034 32,441 -16,510 49,595 106,158 84,601 62,282 -0.06%
-
NP to SH 61,680 32,896 -16,059 49,740 106,351 85,966 62,374 -0.18%
-
Tax Rate 13.81% -18.37% - 14.08% 18.67% 24.22% 17.58% -
Total Cost 593,648 679,971 589,114 782,186 596,440 559,574 550,332 1.27%
-
Net Worth 1,120,556 1,069,280 1,049,631 1,073,765 1,034,522 812,855 775,740 6.31%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 13,040 12,984 - 19,735 31,780 21,084 -
Div Payout % - 39.64% 0.00% - 18.56% 36.97% 33.80% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,120,556 1,069,280 1,049,631 1,073,765 1,034,522 812,855 775,740 6.31%
NOSH 434,324 434,666 435,531 434,722 434,673 162,571 162,629 17.77%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.46% 4.55% -2.88% 5.96% 15.11% 13.13% 10.17% -
ROE 5.50% 3.08% -1.53% 4.63% 10.28% 10.58% 8.04% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 150.97 163.90 131.47 191.34 161.64 396.24 376.69 -14.12%
EPS 14.20 7.57 -3.69 11.44 24.47 52.88 38.35 -15.25%
DPS 0.00 3.00 3.00 0.00 4.54 19.55 12.96 -
NAPS 2.58 2.46 2.41 2.47 2.38 5.00 4.77 -9.73%
Adjusted Per Share Value based on latest NOSH - 434,722
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 136.22 148.00 118.96 172.80 145.97 133.83 127.27 1.13%
EPS 12.81 6.83 -3.34 10.33 22.09 17.86 12.96 -0.19%
DPS 0.00 2.71 2.70 0.00 4.10 6.60 4.38 -
NAPS 2.328 2.2214 2.1806 2.2308 2.1492 1.6887 1.6116 6.31%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.16 1.07 1.13 1.60 2.46 3.20 1.90 -
P/RPS 0.77 0.65 0.86 0.84 1.52 0.81 0.50 7.45%
P/EPS 8.17 14.14 -30.65 13.98 10.05 6.05 4.95 8.70%
EY 12.24 7.07 -3.26 7.15 9.95 16.52 20.19 -7.99%
DY 0.00 2.80 2.65 0.00 1.85 6.11 6.82 -
P/NAPS 0.45 0.43 0.47 0.65 1.03 0.64 0.40 1.98%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 29/11/10 26/11/09 27/11/08 29/11/07 17/11/06 29/11/05 -
Price 1.29 1.15 1.18 1.05 2.31 3.80 1.76 -
P/RPS 0.85 0.70 0.90 0.55 1.43 0.96 0.47 10.37%
P/EPS 9.08 15.20 -32.00 9.18 9.44 7.19 4.59 12.03%
EY 11.01 6.58 -3.12 10.90 10.59 13.92 21.79 -10.74%
DY 0.00 2.61 2.54 0.00 1.97 5.14 7.36 -
P/NAPS 0.50 0.47 0.49 0.43 0.97 0.76 0.37 5.14%

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