[WTK] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -4.23%
YoY- -47.27%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 648,808 701,122 715,714 747,474 666,812 737,358 489,844 4.79%
PBT 36,716 65,444 55,328 44,552 86,100 17,630 -30,786 -
Tax -13,508 -13,828 -12,368 -8,530 -17,814 -7,472 -5,990 14.50%
NP 23,208 51,616 42,960 36,022 68,286 10,158 -36,776 -
-
NP to SH 23,892 51,486 42,192 35,640 67,586 10,280 -36,270 -
-
Tax Rate 36.79% 21.13% 22.35% 19.15% 20.69% 42.38% - -
Total Cost 625,600 649,506 672,754 711,452 598,526 727,200 526,620 2.91%
-
Net Worth 1,337,011 868,576 1,241,451 1,221,321 1,116,766 1,058,491 1,048,089 4.13%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,337,011 868,576 1,241,451 1,221,321 1,116,766 1,058,491 1,048,089 4.13%
NOSH 481,344 434,288 434,074 434,634 434,539 435,593 434,892 1.70%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.58% 7.36% 6.00% 4.82% 10.24% 1.38% -7.51% -
ROE 1.79% 5.93% 3.40% 2.92% 6.05% 0.97% -3.46% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 135.87 161.44 164.88 171.98 153.45 169.28 112.64 3.17%
EPS 5.00 11.86 9.72 8.20 15.54 2.36 -8.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.00 2.86 2.81 2.57 2.43 2.41 2.53%
Adjusted Per Share Value based on latest NOSH - 434,489
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 134.79 145.66 148.69 155.29 138.53 153.19 101.77 4.79%
EPS 4.96 10.70 8.77 7.40 14.04 2.14 -7.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7777 1.8045 2.5791 2.5373 2.3201 2.199 2.1774 4.13%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.05 1.40 1.12 1.24 1.89 1.13 1.17 -
P/RPS 0.77 0.87 0.68 0.72 1.23 0.67 1.04 -4.88%
P/EPS 20.99 11.81 11.52 15.12 12.15 47.88 -14.03 -
EY 4.77 8.47 8.68 6.61 8.23 2.09 -7.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.70 0.39 0.44 0.74 0.47 0.49 -4.14%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 30/08/13 29/08/12 25/08/11 26/08/10 27/08/09 -
Price 0.91 1.37 1.22 1.15 1.34 1.08 1.17 -
P/RPS 0.67 0.85 0.74 0.67 0.87 0.64 1.04 -7.06%
P/EPS 18.19 11.56 12.55 14.02 8.62 45.76 -14.03 -
EY 5.50 8.65 7.97 7.13 11.61 2.19 -7.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.69 0.43 0.41 0.52 0.44 0.49 -6.37%

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