[WTK] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 126.93%
YoY- 190.66%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 712,776 733,670 712,412 678,317 620,375 554,560 572,604 15.73%
PBT 55,262 37,834 27,406 20,522 7,389 -3,686 -6,836 -
Tax -9,827 -7,152 5,035 1,623 2,085 2,364 -9,674 1.05%
NP 45,435 30,682 32,441 22,145 9,474 -1,322 -16,510 -
-
NP to SH 45,565 31,046 32,896 22,555 9,939 -720 -16,059 -
-
Tax Rate 17.78% 18.90% -18.37% -7.91% -28.22% - - -
Total Cost 667,341 702,988 679,971 656,172 610,901 555,882 589,114 8.67%
-
Net Worth 1,096,676 1,083,925 1,069,280 1,056,826 1,056,791 1,064,984 1,049,631 2.96%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - 13,040 13,040 13,040 13,040 12,984 -
Div Payout % - - 39.64% 57.82% 131.21% 0.00% 0.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,096,676 1,083,925 1,069,280 1,056,826 1,056,791 1,064,984 1,049,631 2.96%
NOSH 435,188 435,311 434,666 434,907 433,111 434,687 435,531 -0.05%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.37% 4.18% 4.55% 3.26% 1.53% -0.24% -2.88% -
ROE 4.15% 2.86% 3.08% 2.13% 0.94% -0.07% -1.53% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 163.79 168.54 163.90 155.97 143.24 127.58 131.47 15.79%
EPS 10.47 7.13 7.57 5.19 2.29 -0.17 -3.69 -
DPS 0.00 0.00 3.00 3.00 3.00 3.00 3.00 -
NAPS 2.52 2.49 2.46 2.43 2.44 2.45 2.41 3.02%
Adjusted Per Share Value based on latest NOSH - 434,907
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 148.08 152.42 148.00 140.92 128.88 115.21 118.96 15.73%
EPS 9.47 6.45 6.83 4.69 2.06 -0.15 -3.34 -
DPS 0.00 0.00 2.71 2.71 2.71 2.71 2.70 -
NAPS 2.2784 2.2519 2.2214 2.1956 2.1955 2.2125 2.1806 2.97%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.91 1.26 1.07 1.13 1.36 1.07 1.13 -
P/RPS 1.17 0.75 0.65 0.72 0.95 0.84 0.86 22.80%
P/EPS 18.24 17.67 14.14 21.79 59.26 -645.99 -30.65 -
EY 5.48 5.66 7.07 4.59 1.69 -0.15 -3.26 -
DY 0.00 0.00 2.80 2.65 2.21 2.80 2.65 -
P/NAPS 0.76 0.51 0.43 0.47 0.56 0.44 0.47 37.80%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 29/11/10 26/08/10 31/05/10 25/02/10 26/11/09 -
Price 1.85 1.25 1.15 1.08 1.14 1.17 1.18 -
P/RPS 1.13 0.74 0.70 0.69 0.80 0.92 0.90 16.39%
P/EPS 17.67 17.53 15.20 20.82 49.68 -706.37 -32.00 -
EY 5.66 5.71 6.58 4.80 2.01 -0.14 -3.12 -
DY 0.00 0.00 2.61 2.78 2.63 2.56 2.54 -
P/NAPS 0.73 0.50 0.47 0.44 0.47 0.48 0.49 30.47%

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