[WTK] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 14.66%
YoY- -12.52%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 494,216 498,220 487,688 447,462 413,560 452,266 460,484 4.83%
PBT 48,088 55,204 51,944 37,034 30,412 43,142 41,824 9.76%
Tax -12,724 -12,279 -12,116 -9,460 -6,364 -7,086 -8,488 31.01%
NP 35,364 42,925 39,828 27,574 24,048 36,056 33,336 4.01%
-
NP to SH 35,364 42,925 40,354 27,574 24,048 36,056 33,336 4.01%
-
Tax Rate 26.46% 22.24% 23.33% 25.54% 20.93% 16.42% 20.29% -
Total Cost 458,852 455,295 447,860 419,888 389,512 416,210 427,148 4.89%
-
Net Worth 640,769 623,403 623,463 603,893 596,312 588,969 588,282 5.86%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 8,157 - -
Div Payout % - - - - - 22.62% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 640,769 623,403 623,463 603,893 596,312 588,969 588,282 5.86%
NOSH 162,220 162,768 164,937 162,774 162,926 163,149 163,411 -0.48%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 7.16% 8.62% 8.17% 6.16% 5.81% 7.97% 7.24% -
ROE 5.52% 6.89% 6.47% 4.57% 4.03% 6.12% 5.67% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 304.66 306.09 295.68 274.90 253.83 277.21 281.79 5.34%
EPS 21.80 26.37 24.47 16.94 14.76 22.10 20.40 4.52%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.95 3.83 3.78 3.71 3.66 3.61 3.60 6.38%
Adjusted Per Share Value based on latest NOSH - 162,656
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 102.67 103.51 101.32 92.96 85.92 93.96 95.67 4.82%
EPS 7.35 8.92 8.38 5.73 5.00 7.49 6.93 4.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.69 0.00 -
NAPS 1.3312 1.2951 1.2953 1.2546 1.2388 1.2236 1.2222 5.86%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.35 2.42 2.47 2.50 2.02 2.01 2.06 -
P/RPS 0.77 0.79 0.84 0.91 0.80 0.73 0.73 3.62%
P/EPS 10.78 9.18 10.10 14.76 13.69 9.10 10.10 4.44%
EY 9.28 10.90 9.91 6.78 7.31 11.00 9.90 -4.22%
DY 0.00 0.00 0.00 0.00 0.00 2.49 0.00 -
P/NAPS 0.59 0.63 0.65 0.67 0.55 0.56 0.57 2.32%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 29/11/02 27/08/02 24/05/02 26/02/02 26/11/01 -
Price 2.27 2.38 2.43 2.58 2.58 2.04 2.10 -
P/RPS 0.75 0.78 0.82 0.94 1.02 0.74 0.75 0.00%
P/EPS 10.41 9.02 9.93 15.23 17.48 9.23 10.29 0.77%
EY 9.60 11.08 10.07 6.57 5.72 10.83 9.71 -0.75%
DY 0.00 0.00 0.00 0.00 0.00 2.45 0.00 -
P/NAPS 0.57 0.62 0.64 0.70 0.70 0.57 0.58 -1.15%

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