[WTK] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 45.85%
YoY- 304.84%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 712,663 783,670 655,682 712,412 572,604 831,781 702,598 0.23%
PBT 56,837 63,385 71,974 27,406 -6,836 57,720 130,531 -12.92%
Tax -11,965 -7,816 -9,940 5,035 -9,674 -8,125 -24,373 -11.17%
NP 44,872 55,569 62,034 32,441 -16,510 49,595 106,158 -13.35%
-
NP to SH 44,647 55,156 61,680 32,896 -16,059 49,740 106,351 -13.45%
-
Tax Rate 21.05% 12.33% 13.81% -18.37% - 14.08% 18.67% -
Total Cost 667,791 728,101 593,648 679,971 589,114 782,186 596,440 1.89%
-
Net Worth 1,246,348 1,211,506 1,120,556 1,069,280 1,049,631 1,073,765 1,034,522 3.15%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 12,162 18,463 - 13,040 12,984 - 19,735 -7.74%
Div Payout % 27.24% 33.48% - 39.64% 0.00% - 18.56% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,246,348 1,211,506 1,120,556 1,069,280 1,049,631 1,073,765 1,034,522 3.15%
NOSH 434,267 434,231 434,324 434,666 435,531 434,722 434,673 -0.01%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.30% 7.09% 9.46% 4.55% -2.88% 5.96% 15.11% -
ROE 3.58% 4.55% 5.50% 3.08% -1.53% 4.63% 10.28% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 164.11 180.47 150.97 163.90 131.47 191.34 161.64 0.25%
EPS 10.28 12.70 14.20 7.57 -3.69 11.44 24.47 -13.44%
DPS 2.80 4.25 0.00 3.00 3.00 0.00 4.54 -7.73%
NAPS 2.87 2.79 2.58 2.46 2.41 2.47 2.38 3.16%
Adjusted Per Share Value based on latest NOSH - 434,666
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 148.06 162.81 136.22 148.00 118.96 172.80 145.97 0.23%
EPS 9.28 11.46 12.81 6.83 -3.34 10.33 22.09 -13.44%
DPS 2.53 3.84 0.00 2.71 2.70 0.00 4.10 -7.72%
NAPS 2.5893 2.5169 2.328 2.2214 2.1806 2.2308 2.1492 3.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.29 1.04 1.16 1.07 1.13 1.60 2.46 -
P/RPS 0.79 0.58 0.77 0.65 0.86 0.84 1.52 -10.32%
P/EPS 12.55 8.19 8.17 14.14 -30.65 13.98 10.05 3.76%
EY 7.97 12.21 12.24 7.07 -3.26 7.15 9.95 -3.62%
DY 2.17 4.09 0.00 2.80 2.65 0.00 1.85 2.69%
P/NAPS 0.45 0.37 0.45 0.43 0.47 0.65 1.03 -12.88%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 29/11/12 29/11/11 29/11/10 26/11/09 27/11/08 29/11/07 -
Price 1.29 0.91 1.29 1.15 1.18 1.05 2.31 -
P/RPS 0.79 0.50 0.85 0.70 0.90 0.55 1.43 -9.40%
P/EPS 12.55 7.16 9.08 15.20 -32.00 9.18 9.44 4.85%
EY 7.97 13.96 11.01 6.58 -3.12 10.90 10.59 -4.62%
DY 2.17 4.67 0.00 2.61 2.54 0.00 1.97 1.62%
P/NAPS 0.45 0.33 0.50 0.47 0.49 0.43 0.97 -12.00%

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