[WTK] YoY TTM 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- -306.95%
YoY- -132.29%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 783,670 655,682 712,412 572,604 831,781 702,598 644,175 3.31%
PBT 63,385 71,974 27,406 -6,836 57,720 130,531 111,635 -8.99%
Tax -7,816 -9,940 5,035 -9,674 -8,125 -24,373 -27,034 -18.66%
NP 55,569 62,034 32,441 -16,510 49,595 106,158 84,601 -6.75%
-
NP to SH 55,156 61,680 32,896 -16,059 49,740 106,351 85,966 -7.12%
-
Tax Rate 12.33% 13.81% -18.37% - 14.08% 18.67% 24.22% -
Total Cost 728,101 593,648 679,971 589,114 782,186 596,440 559,574 4.48%
-
Net Worth 1,211,506 1,120,556 1,069,280 1,049,631 1,073,765 1,034,522 812,855 6.87%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 18,463 - 13,040 12,984 - 19,735 31,780 -8.64%
Div Payout % 33.48% - 39.64% 0.00% - 18.56% 36.97% -
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 1,034,522 812,855 6.87%
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 7.09% 9.46% 4.55% -2.88% 5.96% 15.11% 13.13% -
ROE 4.55% 5.50% 3.08% -1.53% 4.63% 10.28% 10.58% -
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 180.47 150.97 163.90 131.47 191.34 161.64 396.24 -12.27%
EPS 12.70 14.20 7.57 -3.69 11.44 24.47 52.88 -21.14%
DPS 4.25 0.00 3.00 3.00 0.00 4.54 19.55 -22.43%
NAPS 2.79 2.58 2.46 2.41 2.47 2.38 5.00 -9.25%
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 162.81 136.22 148.00 118.96 172.80 145.97 133.83 3.31%
EPS 11.46 12.81 6.83 -3.34 10.33 22.09 17.86 -7.12%
DPS 3.84 0.00 2.71 2.70 0.00 4.10 6.60 -8.62%
NAPS 2.5169 2.328 2.2214 2.1806 2.2308 2.1492 1.6887 6.87%
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 0.58 0.77 0.65 0.86 0.84 1.52 0.81 -5.40%
P/EPS 8.19 8.17 14.14 -30.65 13.98 10.05 6.05 5.17%
EY 12.21 12.24 7.07 -3.26 7.15 9.95 16.52 -4.90%
DY 4.09 0.00 2.80 2.65 0.00 1.85 6.11 -6.46%
P/NAPS 0.37 0.45 0.43 0.47 0.65 1.03 0.64 -8.72%
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 0.50 0.85 0.70 0.90 0.55 1.43 0.96 -10.29%
P/EPS 7.16 9.08 15.20 -32.00 9.18 9.44 7.19 -0.06%
EY 13.96 11.01 6.58 -3.12 10.90 10.59 13.92 0.04%
DY 4.67 0.00 2.61 2.54 0.00 1.97 5.14 -1.58%
P/NAPS 0.33 0.50 0.47 0.49 0.43 0.97 0.76 -12.96%

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