[WTK] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 31.16%
YoY- -27.21%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 715,714 695,116 768,675 764,068 747,474 814,212 686,144 2.85%
PBT 55,328 50,808 54,468 57,837 44,552 44,100 78,295 -20.68%
Tax -12,368 -12,176 -9,689 -10,570 -8,530 -6,400 -9,551 18.82%
NP 42,960 38,632 44,779 47,266 36,022 37,700 68,744 -26.92%
-
NP to SH 42,192 37,712 44,670 46,745 35,640 37,216 68,259 -27.45%
-
Tax Rate 22.35% 23.96% 17.79% 18.28% 19.15% 14.51% 12.20% -
Total Cost 672,754 656,484 723,896 716,801 711,452 776,512 617,400 5.89%
-
Net Worth 1,241,451 1,229,550 1,220,729 1,212,077 1,221,321 1,212,998 1,191,204 2.79%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 12,163 - - - 18,476 -
Div Payout % - - 27.23% - - - 27.07% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,241,451 1,229,550 1,220,729 1,212,077 1,221,321 1,212,998 1,191,204 2.79%
NOSH 434,074 434,470 434,423 434,436 434,634 434,766 434,746 -0.10%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.00% 5.56% 5.83% 6.19% 4.82% 4.63% 10.02% -
ROE 3.40% 3.07% 3.66% 3.86% 2.92% 3.07% 5.73% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 164.88 159.99 176.94 175.88 171.98 187.28 157.83 2.95%
EPS 9.72 8.68 10.28 10.76 8.20 8.56 15.70 -27.38%
DPS 0.00 0.00 2.80 0.00 0.00 0.00 4.25 -
NAPS 2.86 2.83 2.81 2.79 2.81 2.79 2.74 2.90%
Adjusted Per Share Value based on latest NOSH - 434,231
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 148.69 144.41 159.69 158.74 155.29 169.15 142.55 2.85%
EPS 8.77 7.83 9.28 9.71 7.40 7.73 14.18 -27.43%
DPS 0.00 0.00 2.53 0.00 0.00 0.00 3.84 -
NAPS 2.5791 2.5544 2.5361 2.5181 2.5373 2.52 2.4747 2.79%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.12 0.92 0.98 1.04 1.24 1.50 1.24 -
P/RPS 0.68 0.58 0.55 0.59 0.72 0.80 0.79 -9.52%
P/EPS 11.52 10.60 9.53 9.67 15.12 17.52 7.90 28.62%
EY 8.68 9.43 10.49 10.35 6.61 5.71 12.66 -22.26%
DY 0.00 0.00 2.86 0.00 0.00 0.00 3.43 -
P/NAPS 0.39 0.33 0.35 0.37 0.44 0.54 0.45 -9.10%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 29/05/13 27/02/13 29/11/12 29/08/12 28/05/12 29/02/12 -
Price 1.22 1.16 0.895 0.91 1.15 1.26 1.39 -
P/RPS 0.74 0.73 0.51 0.52 0.67 0.67 0.88 -10.91%
P/EPS 12.55 13.36 8.70 8.46 14.02 14.72 8.85 26.24%
EY 7.97 7.48 11.49 11.82 7.13 6.79 11.30 -20.78%
DY 0.00 0.00 3.13 0.00 0.00 0.00 3.06 -
P/NAPS 0.43 0.41 0.32 0.33 0.41 0.45 0.51 -10.76%

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