[WTK] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -32.78%
YoY- -2.56%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 732,929 712,776 620,375 758,933 690,097 734,844 597,097 3.47%
PBT 72,839 55,262 7,389 43,902 38,505 180,322 63,909 2.20%
Tax -7,439 -9,827 2,085 -11,922 -5,330 -30,824 -21,536 -16.22%
NP 65,400 45,435 9,474 31,980 33,175 149,498 42,373 7.49%
-
NP to SH 64,993 45,565 9,939 32,347 33,197 149,654 43,844 6.77%
-
Tax Rate 10.21% 17.78% -28.22% 27.16% 13.84% 17.09% 33.70% -
Total Cost 667,529 667,341 610,901 726,953 656,922 585,346 554,724 3.13%
-
Net Worth 1,212,998 1,096,676 1,056,791 1,060,811 1,028,514 812,631 813,869 6.87%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 18,463 - 13,040 12,984 5,106 39,011 16,765 1.61%
Div Payout % 28.41% - 131.21% 40.14% 15.38% 26.07% 38.24% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,212,998 1,096,676 1,056,791 1,060,811 1,028,514 812,631 813,869 6.87%
NOSH 434,766 435,188 433,111 434,758 433,972 162,526 162,448 17.81%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.92% 6.37% 1.53% 4.21% 4.81% 20.34% 7.10% -
ROE 5.36% 4.15% 0.94% 3.05% 3.23% 18.42% 5.39% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 168.58 163.79 143.24 174.56 159.02 452.14 367.56 -12.17%
EPS 14.95 10.47 2.29 7.44 7.65 92.08 26.99 -9.36%
DPS 4.25 0.00 3.00 3.00 1.18 24.00 10.31 -13.71%
NAPS 2.79 2.52 2.44 2.44 2.37 5.00 5.01 -9.28%
Adjusted Per Share Value based on latest NOSH - 434,758
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 152.27 148.08 128.88 157.67 143.37 152.66 124.05 3.47%
EPS 13.50 9.47 2.06 6.72 6.90 31.09 9.11 6.76%
DPS 3.84 0.00 2.71 2.70 1.06 8.10 3.48 1.65%
NAPS 2.52 2.2784 2.1955 2.2038 2.1368 1.6883 1.6908 6.87%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.50 1.91 1.36 0.76 2.04 4.30 2.02 -
P/RPS 0.89 1.17 0.95 0.44 1.28 0.95 0.55 8.34%
P/EPS 10.03 18.24 59.26 10.21 26.67 4.67 7.48 5.00%
EY 9.97 5.48 1.69 9.79 3.75 21.41 13.36 -4.75%
DY 2.83 0.00 2.21 3.95 0.58 5.58 5.10 -9.34%
P/NAPS 0.54 0.76 0.56 0.31 0.86 0.86 0.40 5.12%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 31/05/11 31/05/10 28/05/09 30/05/08 28/05/07 31/05/06 -
Price 1.26 1.85 1.14 1.10 2.44 4.45 2.05 -
P/RPS 0.75 1.13 0.80 0.63 1.53 0.98 0.56 4.98%
P/EPS 8.43 17.67 49.68 14.78 31.90 4.83 7.60 1.74%
EY 11.86 5.66 2.01 6.76 3.14 20.69 13.17 -1.72%
DY 3.37 0.00 2.63 2.73 0.48 5.39 5.03 -6.45%
P/NAPS 0.45 0.73 0.47 0.45 1.03 0.89 0.41 1.56%

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