[WTK] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 650.76%
YoY- 52893.1%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 195,624 210,619 180,157 158,899 176,943 196,494 212,807 -1.39%
PBT 11,090 20,007 13,686 3,258 108 -2,440 57,783 -24.03%
Tax -1,761 112 -277 11,910 -128 4,171 -9,278 -24.17%
NP 9,329 20,119 13,409 15,168 -20 1,731 48,505 -24.00%
-
NP to SH 9,611 20,097 13,518 15,368 29 1,646 48,632 -23.66%
-
Tax Rate 15.88% -0.56% 2.02% -365.56% 118.52% - 16.06% -
Total Cost 186,295 190,500 166,748 143,731 176,963 194,763 164,302 2.11%
-
Net Worth 868,760 868,893 1,083,925 1,064,984 865,633 871,736 812,697 1.11%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 12,162 18,463 - 13,040 12,984 - 14,628 -3.02%
Div Payout % 126.55% 91.87% - 84.86% 44,774.16% - 30.08% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 868,760 868,893 1,083,925 1,064,984 865,633 871,736 812,697 1.11%
NOSH 434,380 434,446 435,311 434,687 432,816 435,868 162,539 17.78%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.77% 9.55% 7.44% 9.55% -0.01% 0.88% 22.79% -
ROE 1.11% 2.31% 1.25% 1.44% 0.00% 0.19% 5.98% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 45.04 48.48 41.39 36.55 40.88 45.08 130.93 -16.27%
EPS 2.21 4.62 3.11 3.53 0.01 0.38 11.97 -24.52%
DPS 2.80 4.25 0.00 3.00 3.00 0.00 9.00 -17.66%
NAPS 2.00 2.00 2.49 2.45 2.00 2.00 5.00 -14.15%
Adjusted Per Share Value based on latest NOSH - 434,687
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 40.64 43.76 37.43 33.01 36.76 40.82 44.21 -1.39%
EPS 2.00 4.18 2.81 3.19 0.01 0.34 10.10 -23.63%
DPS 2.53 3.84 0.00 2.71 2.70 0.00 3.04 -3.01%
NAPS 1.8049 1.8051 2.2519 2.2125 1.7984 1.811 1.6884 1.11%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.98 1.24 1.26 1.07 0.73 2.45 3.80 -
P/RPS 2.18 2.56 3.04 2.93 1.79 5.43 2.90 -4.64%
P/EPS 44.29 26.81 40.57 30.27 10,895.05 648.77 12.70 23.12%
EY 2.26 3.73 2.46 3.30 0.01 0.15 7.87 -18.75%
DY 2.86 3.43 0.00 2.80 4.11 0.00 2.37 3.17%
P/NAPS 0.49 0.62 0.51 0.44 0.37 1.23 0.76 -7.04%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 25/02/10 27/02/09 28/02/08 28/02/07 -
Price 0.895 1.39 1.25 1.17 0.73 2.20 4.30 -
P/RPS 1.99 2.87 3.02 3.20 1.79 4.88 3.28 -7.98%
P/EPS 40.45 30.05 40.25 33.09 10,895.05 582.57 14.37 18.80%
EY 2.47 3.33 2.48 3.02 0.01 0.17 6.96 -15.84%
DY 3.13 3.06 0.00 2.56 4.11 0.00 2.09 6.95%
P/NAPS 0.45 0.70 0.50 0.48 0.37 1.10 0.86 -10.22%

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