[WTK] QoQ 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 733,670 712,412 678,317 620,375 554,560 572,604 665,894 6.65%
PBT 37,834 27,406 20,522 7,389 -3,686 -6,836 17,042 69.93%
Tax -7,152 5,035 1,623 2,085 2,364 -9,674 -9,619 -17.88%
NP 30,682 32,441 22,145 9,474 -1,322 -16,510 7,423 156.88%
-
NP to SH 31,046 32,896 22,555 9,939 -720 -16,059 7,760 151.38%
-
Tax Rate 18.90% -18.37% -7.91% -28.22% - - 56.44% -
Total Cost 702,988 679,971 656,172 610,901 555,882 589,114 658,471 4.44%
-
Net Worth 1,083,925 1,069,280 1,056,826 1,056,791 1,064,984 1,049,631 1,048,824 2.21%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 13,040 13,040 13,040 13,040 12,984 12,984 -
Div Payout % - 39.64% 57.82% 131.21% 0.00% 0.00% 167.33% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,083,925 1,069,280 1,056,826 1,056,791 1,064,984 1,049,631 1,048,824 2.21%
NOSH 435,311 434,666 434,907 433,111 434,687 435,531 435,196 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.18% 4.55% 3.26% 1.53% -0.24% -2.88% 1.11% -
ROE 2.86% 3.08% 2.13% 0.94% -0.07% -1.53% 0.74% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 168.54 163.90 155.97 143.24 127.58 131.47 153.01 6.63%
EPS 7.13 7.57 5.19 2.29 -0.17 -3.69 1.78 151.58%
DPS 0.00 3.00 3.00 3.00 3.00 3.00 3.00 -
NAPS 2.49 2.46 2.43 2.44 2.45 2.41 2.41 2.19%
Adjusted Per Share Value based on latest NOSH - 433,111
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 152.42 148.00 140.92 128.88 115.21 118.96 138.34 6.65%
EPS 6.45 6.83 4.69 2.06 -0.15 -3.34 1.61 151.60%
DPS 0.00 2.71 2.71 2.71 2.71 2.70 2.70 -
NAPS 2.2519 2.2214 2.1956 2.1955 2.2125 2.1806 2.1789 2.21%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.26 1.07 1.13 1.36 1.07 1.13 1.17 -
P/RPS 0.75 0.65 0.72 0.95 0.84 0.86 0.76 -0.87%
P/EPS 17.67 14.14 21.79 59.26 -645.99 -30.65 65.62 -58.20%
EY 5.66 7.07 4.59 1.69 -0.15 -3.26 1.52 139.66%
DY 0.00 2.80 2.65 2.21 2.80 2.65 2.56 -
P/NAPS 0.51 0.43 0.47 0.56 0.44 0.47 0.49 2.69%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 26/08/10 31/05/10 25/02/10 26/11/09 27/08/09 -
Price 1.25 1.15 1.08 1.14 1.17 1.18 1.17 -
P/RPS 0.74 0.70 0.69 0.80 0.92 0.90 0.76 -1.75%
P/EPS 17.53 15.20 20.82 49.68 -706.37 -32.00 65.62 -58.42%
EY 5.71 6.58 4.80 2.01 -0.14 -3.12 1.52 141.07%
DY 0.00 2.61 2.78 2.63 2.56 2.54 2.56 -
P/NAPS 0.50 0.47 0.44 0.47 0.48 0.49 0.49 1.35%

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