[WTK] YoY TTM Result on 30-Sep-2011 [#3]

Stock

[WTK] WTK HOLDINGS BHD

Announcement Date

29-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- 3.32%

YoY- 87.5%

Quarter Report

WTK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
TTM Result
Revenue	703,626	712,663	783,670	655,682	712,412	572,604	831,781	-2.74%
YoY %	-1.27%	-9.06%	19.52%	-7.96%	24.42%	-31.16%	-	-
Horiz. %	84.59%	85.68%	94.22%	78.83%	85.65%	68.84%	100.00%	-
PBT	59,880	56,837	63,385	71,974	27,406	-6,836	57,720	0.61%
YoY %	5.35%	-10.33%	-11.93%	162.62%	500.91%	-111.84%	-	-
Horiz. %	103.74%	98.47%	109.81%	124.70%	47.48%	-11.84%	100.00%	-
Tax	-7,645	-11,965	-7,816	-9,940	5,035	-9,674	-8,125	-1.00%
YoY %	36.11%	-53.08%	21.37%	-297.42%	152.05%	-19.06%	-	-
Horiz. %	94.09%	147.26%	96.20%	122.34%	-61.97%	119.06%	100.00%	-
NP	52,235	44,872	55,569	62,034	32,441	-16,510	49,595	0.86%
YoY %	16.41%	-19.25%	-10.42%	91.22%	296.49%	-133.29%	-	-
Horiz. %	105.32%	90.48%	112.05%	125.08%	65.41%	-33.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,374	44,647	55,156	61,680	32,896	-16,059	49,740	0.86%
YoY %	17.31%	-19.05%	-10.58%	87.50%	304.84%	-132.29%	-	-
Horiz. %	105.30%	89.76%	110.89%	124.00%	66.14%	-32.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.77%	21.05%	12.33%	13.81%	-18.37%	-	14.08%	-
YoY %	-39.33%	70.72%	-10.72%	175.18%	0.00%	-	-	-
Horiz. %	90.70%	149.50%	87.57%	98.08%	-130.47%	-	100.00%	-
Total Cost	651,391	667,791	728,101	593,648	679,971	589,114	782,186	-3.00%
YoY %	-2.46%	-8.28%	22.65%	-12.70%	15.42%	-24.68%	-	-
Horiz. %	83.28%	85.37%	93.09%	75.90%	86.93%	75.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	866,785	1,246,348	1,211,506	1,120,556	1,069,280	1,049,631	1,073,765	-3.50%
YoY %	-30.45%	2.88%	8.12%	4.80%	1.87%	-2.25%	-	-
Horiz. %	80.72%	116.07%	112.83%	104.36%	99.58%	97.75%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	10,932	12,162	18,463	-	13,040	12,984	-	-
YoY %	-10.11%	-34.13%	0.00%	-	0.43%	0.00%	-	-
Horiz. %	84.20%	93.67%	142.20%	-	100.43%	100.00%	-	-
Div Payout %	20.87%	27.24%	33.48%	-	39.64%	0.00%	-	-
YoY %	-23.38%	-18.64%	0.00%	-	0.00%	0.00%	-	-
Horiz. %	52.65%	68.72%	84.46%	-	100.00%	-	-	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	866,785	1,246,348	1,211,506	1,120,556	1,069,280	1,049,631	1,073,765	-3.50%
YoY %	-30.45%	2.88%	8.12%	4.80%	1.87%	-2.25%	-	-
Horiz. %	80.72%	116.07%	112.83%	104.36%	99.58%	97.75%	100.00%	-
NOSH	433,392	434,267	434,231	434,324	434,666	435,531	434,722	-0.05%
YoY %	-0.20%	0.01%	-0.02%	-0.08%	-0.20%	0.19%	-	-
Horiz. %	99.69%	99.90%	99.89%	99.91%	99.99%	100.19%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	7.42%	6.30%	7.09%	9.46%	4.55%	-2.88%	5.96%	-
YoY %	17.78%	-11.14%	-25.05%	107.91%	257.99%	-148.32%	-	-
Horiz. %	124.50%	105.70%	118.96%	158.72%	76.34%	-48.32%	100.00%	-
ROE	6.04%	3.58%	4.55%	5.50%	3.08%	-1.53%	4.63%	-
YoY %	68.72%	-21.32%	-17.27%	78.57%	301.31%	-133.05%	-	-
Horiz. %	130.45%	77.32%	98.27%	118.79%	66.52%	-33.05%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	162.35	164.11	180.47	150.97	163.90	131.47	191.34	-2.69%
YoY %	-1.07%	-9.07%	19.54%	-7.89%	24.67%	-31.29%	-	-
Horiz. %	84.85%	85.77%	94.32%	78.90%	85.66%	68.71%	100.00%	-
EPS	12.08	10.28	12.70	14.20	7.57	-3.69	11.44	0.91%
YoY %	17.51%	-19.06%	-10.56%	87.58%	305.15%	-132.26%	-	-
Horiz. %	105.59%	89.86%	111.01%	124.13%	66.17%	-32.26%	100.00%	-
DPS	2.52	2.80	4.25	0.00	3.00	3.00	0.00	-
YoY %	-10.00%	-34.12%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	84.00%	93.33%	141.67%	0.00%	100.00%	100.00%	-	-
NAPS	2.00	2.87	2.79	2.58	2.46	2.41	2.47	-3.45%
YoY %	-30.31%	2.87%	8.14%	4.88%	2.07%	-2.43%	-	-
Horiz. %	80.97%	116.19%	112.96%	104.45%	99.60%	97.57%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 434,324
RPS	146.18	148.06	162.81	136.22	148.00	118.96	172.80	-2.74%
YoY %	-1.27%	-9.06%	19.52%	-7.96%	24.41%	-31.16%	-	-
Horiz. %	84.59%	85.68%	94.22%	78.83%	85.65%	68.84%	100.00%	-
EPS	10.88	9.28	11.46	12.81	6.83	-3.34	10.33	0.86%
YoY %	17.24%	-19.02%	-10.54%	87.55%	304.49%	-132.33%	-	-
Horiz. %	105.32%	89.84%	110.94%	124.01%	66.12%	-32.33%	100.00%	-
DPS	2.27	2.53	3.84	0.00	2.71	2.70	0.00	-
YoY %	-10.28%	-34.11%	0.00%	0.00%	0.37%	0.00%	-	-
Horiz. %	84.07%	93.70%	142.22%	0.00%	100.37%	100.00%	-	-
NAPS	1.8008	2.5893	2.5169	2.328	2.2214	2.1806	2.2308	-3.50%
YoY %	-30.45%	2.88%	8.11%	4.80%	1.87%	-2.25%	-	-
Horiz. %	80.72%	116.07%	112.82%	104.36%	99.58%	97.75%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	1.33	1.29	1.04	1.16	1.07	1.13	1.60	-
P/RPS	0.82	0.79	0.58	0.77	0.65	0.86	0.84	-0.40%
YoY %	3.80%	36.21%	-24.68%	18.46%	-24.42%	2.38%	-	-
Horiz. %	97.62%	94.05%	69.05%	91.67%	77.38%	102.38%	100.00%	-
P/EPS	11.01	12.55	8.19	8.17	14.14	-30.65	13.98	-3.90%
YoY %	-12.27%	53.24%	0.24%	-42.22%	146.13%	-319.24%	-	-
Horiz. %	78.76%	89.77%	58.58%	58.44%	101.14%	-219.24%	100.00%	-
EY	9.09	7.97	12.21	12.24	7.07	-3.26	7.15	4.08%
YoY %	14.05%	-34.73%	-0.25%	73.13%	316.87%	-145.59%	-	-
Horiz. %	127.13%	111.47%	170.77%	171.19%	98.88%	-45.59%	100.00%	-
DY	1.89	2.17	4.09	0.00	2.80	2.65	0.00	-
YoY %	-12.90%	-46.94%	0.00%	0.00%	5.66%	0.00%	-	-
Horiz. %	71.32%	81.89%	154.34%	0.00%	105.66%	100.00%	-	-
P/NAPS	0.67	0.45	0.37	0.45	0.43	0.47	0.65	0.50%
YoY %	48.89%	21.62%	-17.78%	4.65%	-8.51%	-27.69%	-	-
Horiz. %	103.08%	69.23%	56.92%	69.23%	66.15%	72.31%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	27/11/14	28/11/13	29/11/12	29/11/11	29/11/10	26/11/09	27/11/08	-
Price	1.23	1.29	0.91	1.29	1.15	1.18	1.05	-
P/RPS	0.76	0.79	0.50	0.85	0.70	0.90	0.55	5.53%
YoY %	-3.80%	58.00%	-41.18%	21.43%	-22.22%	63.64%	-	-
Horiz. %	138.18%	143.64%	90.91%	154.55%	127.27%	163.64%	100.00%	-
P/EPS	10.18	12.55	7.16	9.08	15.20	-32.00	9.18	1.73%
YoY %	-18.88%	75.28%	-21.15%	-40.26%	147.50%	-448.58%	-	-
Horiz. %	110.89%	136.71%	78.00%	98.91%	165.58%	-348.58%	100.00%	-
EY	9.82	7.97	13.96	11.01	6.58	-3.12	10.90	-1.72%
YoY %	23.21%	-42.91%	26.79%	67.33%	310.90%	-128.62%	-	-
Horiz. %	90.09%	73.12%	128.07%	101.01%	60.37%	-28.62%	100.00%	-
DY	2.05	2.17	4.67	0.00	2.61	2.54	0.00	-
YoY %	-5.53%	-53.53%	0.00%	0.00%	2.76%	0.00%	-	-
Horiz. %	80.71%	85.43%	183.86%	0.00%	102.76%	100.00%	-	-
P/NAPS	0.62	0.45	0.33	0.50	0.47	0.49	0.43	6.28%
YoY %	37.78%	36.36%	-34.00%	6.38%	-4.08%	13.95%	-	-
Horiz. %	144.19%	104.65%	76.74%	116.28%	109.30%	113.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos