[WTK] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 1480.42%
YoY- -69.27%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 738,901 732,929 712,776 620,375 758,933 690,097 734,844 0.09%
PBT 56,145 72,839 55,262 7,389 43,902 38,505 180,322 -17.65%
Tax -11,133 -7,439 -9,827 2,085 -11,922 -5,330 -30,824 -15.59%
NP 45,012 65,400 45,435 9,474 31,980 33,175 149,498 -18.11%
-
NP to SH 44,794 64,993 45,565 9,939 32,347 33,197 149,654 -18.19%
-
Tax Rate 19.83% 10.21% 17.78% -28.22% 27.16% 13.84% 17.09% -
Total Cost 693,889 667,529 667,341 610,901 726,953 656,922 585,346 2.87%
-
Net Worth 1,229,550 1,212,998 1,096,676 1,056,791 1,060,811 1,028,514 812,631 7.13%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 12,162 18,463 - 13,040 12,984 5,106 39,011 -17.64%
Div Payout % 27.15% 28.41% - 131.21% 40.14% 15.38% 26.07% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,229,550 1,212,998 1,096,676 1,056,791 1,060,811 1,028,514 812,631 7.13%
NOSH 434,470 434,766 435,188 433,111 434,758 433,972 162,526 17.78%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.09% 8.92% 6.37% 1.53% 4.21% 4.81% 20.34% -
ROE 3.64% 5.36% 4.15% 0.94% 3.05% 3.23% 18.42% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 170.07 168.58 163.79 143.24 174.56 159.02 452.14 -15.02%
EPS 10.31 14.95 10.47 2.29 7.44 7.65 92.08 -30.55%
DPS 2.80 4.25 0.00 3.00 3.00 1.18 24.00 -30.07%
NAPS 2.83 2.79 2.52 2.44 2.44 2.37 5.00 -9.04%
Adjusted Per Share Value based on latest NOSH - 433,111
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 153.51 152.27 148.08 128.88 157.67 143.37 152.66 0.09%
EPS 9.31 13.50 9.47 2.06 6.72 6.90 31.09 -18.19%
DPS 2.53 3.84 0.00 2.71 2.70 1.06 8.10 -17.61%
NAPS 2.5544 2.52 2.2784 2.1955 2.2038 2.1368 1.6883 7.13%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.92 1.50 1.91 1.36 0.76 2.04 4.30 -
P/RPS 0.54 0.89 1.17 0.95 0.44 1.28 0.95 -8.97%
P/EPS 8.92 10.03 18.24 59.26 10.21 26.67 4.67 11.37%
EY 11.21 9.97 5.48 1.69 9.79 3.75 21.41 -10.21%
DY 3.04 2.83 0.00 2.21 3.95 0.58 5.58 -9.61%
P/NAPS 0.33 0.54 0.76 0.56 0.31 0.86 0.86 -14.74%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 28/05/12 31/05/11 31/05/10 28/05/09 30/05/08 28/05/07 -
Price 1.16 1.26 1.85 1.14 1.10 2.44 4.45 -
P/RPS 0.68 0.75 1.13 0.80 0.63 1.53 0.98 -5.90%
P/EPS 11.25 8.43 17.67 49.68 14.78 31.90 4.83 15.11%
EY 8.89 11.86 5.66 2.01 6.76 3.14 20.69 -13.12%
DY 2.41 3.37 0.00 2.63 2.73 0.48 5.39 -12.54%
P/NAPS 0.41 0.45 0.73 0.47 0.45 1.03 0.89 -12.10%

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