[WTK] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -44.25%
YoY- -52.18%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 208,523 170,515 197,489 195,624 210,619 180,157 158,899 4.63%
PBT 30,714 -37 10,232 11,090 20,007 13,686 3,258 45.31%
Tax -4,896 1,829 4,297 -1,761 112 -277 11,910 -
NP 25,818 1,792 14,529 9,329 20,119 13,409 15,168 9.26%
-
NP to SH 26,415 2,333 14,777 9,611 20,097 13,518 15,368 9.44%
-
Tax Rate 15.94% - -42.00% 15.88% -0.56% 2.02% -365.56% -
Total Cost 182,705 168,723 182,960 186,295 190,500 166,748 143,731 4.07%
-
Net Worth 1,379,986 1,336,229 867,623 868,760 868,893 1,083,925 1,064,984 4.41%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 11,889 8,017 10,932 12,162 18,463 - 13,040 -1.52%
Div Payout % 45.01% 343.65% 73.98% 126.55% 91.87% - 84.86% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,379,986 1,336,229 867,623 868,760 868,893 1,083,925 1,064,984 4.41%
NOSH 481,344 438,108 433,811 434,380 434,446 435,311 434,687 1.71%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.38% 1.05% 7.36% 4.77% 9.55% 7.44% 9.55% -
ROE 1.91% 0.17% 1.70% 1.11% 2.31% 1.25% 1.44% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 43.67 38.92 45.52 45.04 48.48 41.39 36.55 3.00%
EPS 5.53 0.54 3.40 2.21 4.62 3.11 3.53 7.76%
DPS 2.49 1.83 2.52 2.80 4.25 0.00 3.00 -3.05%
NAPS 2.89 3.05 2.00 2.00 2.00 2.49 2.45 2.78%
Adjusted Per Share Value based on latest NOSH - 434,380
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 44.49 36.38 42.13 41.74 44.94 38.44 33.90 4.63%
EPS 5.64 0.50 3.15 2.05 4.29 2.88 3.28 9.45%
DPS 2.54 1.71 2.33 2.59 3.94 0.00 2.78 -1.49%
NAPS 2.9442 2.8508 1.8511 1.8535 1.8538 2.3125 2.2721 4.41%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.32 1.09 1.31 0.98 1.24 1.26 1.07 -
P/RPS 3.02 2.80 2.88 2.18 2.56 3.04 2.93 0.50%
P/EPS 23.86 204.69 38.46 44.29 26.81 40.57 30.27 -3.88%
EY 4.19 0.49 2.60 2.26 3.73 2.46 3.30 4.05%
DY 1.89 1.68 1.92 2.86 3.43 0.00 2.80 -6.33%
P/NAPS 0.46 0.36 0.66 0.49 0.62 0.51 0.44 0.74%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 28/02/14 27/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.43 1.20 1.27 0.895 1.39 1.25 1.17 -
P/RPS 3.27 3.08 2.79 1.99 2.87 3.02 3.20 0.36%
P/EPS 25.85 225.34 37.28 40.45 30.05 40.25 33.09 -4.03%
EY 3.87 0.44 2.68 2.47 3.33 2.48 3.02 4.21%
DY 1.74 1.53 1.98 3.13 3.06 0.00 2.56 -6.22%
P/NAPS 0.49 0.39 0.64 0.45 0.70 0.50 0.48 0.34%

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