[WTK] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 46.77%
YoY- 358.45%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 710,334 738,901 732,929 712,776 620,375 758,933 690,097 0.48%
PBT 61,530 56,145 72,839 55,262 7,389 43,902 38,505 8.12%
Tax -5,697 -11,133 -7,439 -9,827 2,085 -11,922 -5,330 1.11%
NP 55,833 45,012 65,400 45,435 9,474 31,980 33,175 9.05%
-
NP to SH 55,715 44,794 64,993 45,565 9,939 32,347 33,197 9.00%
-
Tax Rate 9.26% 19.83% 10.21% 17.78% -28.22% 27.16% 13.84% -
Total Cost 654,501 693,889 667,529 667,341 610,901 726,953 656,922 -0.06%
-
Net Worth 867,650 1,229,550 1,212,998 1,096,676 1,056,791 1,060,811 1,028,514 -2.79%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 10,932 12,162 18,463 - 13,040 12,984 5,106 13.52%
Div Payout % 19.62% 27.15% 28.41% - 131.21% 40.14% 15.38% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 867,650 1,229,550 1,212,998 1,096,676 1,056,791 1,060,811 1,028,514 -2.79%
NOSH 433,825 434,470 434,766 435,188 433,111 434,758 433,972 -0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 7.86% 6.09% 8.92% 6.37% 1.53% 4.21% 4.81% -
ROE 6.42% 3.64% 5.36% 4.15% 0.94% 3.05% 3.23% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 163.74 170.07 168.58 163.79 143.24 174.56 159.02 0.48%
EPS 12.84 10.31 14.95 10.47 2.29 7.44 7.65 9.01%
DPS 2.52 2.80 4.25 0.00 3.00 3.00 1.18 13.47%
NAPS 2.00 2.83 2.79 2.52 2.44 2.44 2.37 -2.78%
Adjusted Per Share Value based on latest NOSH - 435,188
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 147.57 153.51 152.27 148.08 128.88 157.67 143.37 0.48%
EPS 11.57 9.31 13.50 9.47 2.06 6.72 6.90 8.99%
DPS 2.27 2.53 3.84 0.00 2.71 2.70 1.06 13.52%
NAPS 1.8026 2.5544 2.52 2.2784 2.1955 2.2038 2.1368 -2.79%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.42 0.92 1.50 1.91 1.36 0.76 2.04 -
P/RPS 0.87 0.54 0.89 1.17 0.95 0.44 1.28 -6.22%
P/EPS 11.06 8.92 10.03 18.24 59.26 10.21 26.67 -13.63%
EY 9.04 11.21 9.97 5.48 1.69 9.79 3.75 15.78%
DY 1.77 3.04 2.83 0.00 2.21 3.95 0.58 20.42%
P/NAPS 0.71 0.33 0.54 0.76 0.56 0.31 0.86 -3.14%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 29/05/13 28/05/12 31/05/11 31/05/10 28/05/09 30/05/08 -
Price 1.43 1.16 1.26 1.85 1.14 1.10 2.44 -
P/RPS 0.87 0.68 0.75 1.13 0.80 0.63 1.53 -8.97%
P/EPS 11.13 11.25 8.43 17.67 49.68 14.78 31.90 -16.08%
EY 8.98 8.89 11.86 5.66 2.01 6.76 3.14 19.13%
DY 1.76 2.41 3.37 0.00 2.63 2.73 0.48 24.16%
P/NAPS 0.72 0.41 0.45 0.73 0.47 0.45 1.03 -5.79%

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