[WTK] QoQ Cumulative 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- 96.74%
YoY- -27.21%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 357,857 173,779 768,675 573,051 373,737 203,553 686,144 -35.23%
PBT 27,664 12,702 54,468 43,378 22,276 11,025 78,295 -50.05%
Tax -6,184 -3,044 -9,689 -7,928 -4,265 -1,600 -9,551 -25.17%
NP 21,480 9,658 44,779 35,450 18,011 9,425 68,744 -53.98%
-
NP to SH 21,096 9,428 44,670 35,059 17,820 9,304 68,259 -54.32%
-
Tax Rate 22.35% 23.96% 17.79% 18.28% 19.15% 14.51% 12.20% -
Total Cost 336,377 164,121 723,896 537,601 355,726 194,128 617,400 -33.31%
-
Net Worth 1,241,451 1,229,550 1,220,729 1,212,076 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 1,212,076 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 1.70% 0.77% 3.66% 2.89% 1.46% 0.77% 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 82.44 40.00 176.94 131.91 85.99 46.82 157.83 -35.16%
EPS 4.86 2.17 10.28 8.07 4.10 2.14 15.70 -54.27%
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 74.35 36.10 159.69 119.05 77.64 42.29 142.55 -35.23%
EPS 4.38 1.96 9.28 7.28 3.70 1.93 14.18 -54.33%
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 1.36 2.30 0.55 0.79 1.44 3.20 0.79 43.68%
P/EPS 23.05 42.40 9.53 12.89 30.24 70.09 7.90 104.32%
EY 4.34 2.36 10.49 7.76 3.31 1.43 12.66 -51.04%
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 1.48 2.90 0.51 0.69 1.34 2.69 0.88 41.46%
P/EPS 25.10 53.46 8.70 11.28 28.05 58.88 8.85 100.49%
EY 3.98 1.87 11.49 8.87 3.57 1.70 11.30 -50.15%
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