[WTK] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 25.51%
YoY- 60.97%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 554,220 565,673 563,272 525,862 494,216 498,220 487,688 8.89%
PBT 90,592 58,669 56,990 52,550 48,088 55,204 51,944 44.84%
Tax -13,716 -10,119 -9,516 -8,164 -12,724 -12,279 -12,116 8.61%
NP 76,876 48,550 47,474 44,386 35,364 42,925 39,828 54.96%
-
NP to SH 76,876 48,550 47,474 44,386 35,364 42,925 40,354 53.61%
-
Tax Rate 15.14% 17.25% 16.70% 15.54% 26.46% 22.24% 23.33% -
Total Cost 477,344 517,123 515,797 481,476 458,852 455,295 447,860 4.33%
-
Net Worth 694,604 667,136 662,437 655,886 640,769 623,403 623,463 7.46%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 694,604 667,136 662,437 655,886 640,769 623,403 623,463 7.46%
NOSH 161,912 162,320 162,362 162,348 162,220 162,768 164,937 -1.22%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 13.87% 8.58% 8.43% 8.44% 7.16% 8.62% 8.17% -
ROE 11.07% 7.28% 7.17% 6.77% 5.52% 6.89% 6.47% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 342.30 348.49 346.92 323.91 304.66 306.09 295.68 10.24%
EPS 47.48 29.91 29.24 27.34 21.80 26.37 24.47 55.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.29 4.11 4.08 4.04 3.95 3.83 3.78 8.79%
Adjusted Per Share Value based on latest NOSH - 162,235
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 115.14 117.52 117.02 109.25 102.67 103.51 101.32 8.88%
EPS 15.97 10.09 9.86 9.22 7.35 8.92 8.38 53.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.443 1.386 1.3762 1.3626 1.3312 1.2951 1.2953 7.45%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.45 2.08 2.26 2.35 2.35 2.42 2.47 -
P/RPS 1.01 0.60 0.65 0.73 0.77 0.79 0.84 13.06%
P/EPS 7.27 6.95 7.73 8.60 10.78 9.18 10.10 -19.66%
EY 13.76 14.38 12.94 11.63 9.28 10.90 9.91 24.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.51 0.55 0.58 0.59 0.63 0.65 14.83%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 28/11/03 26/08/03 30/05/03 28/02/03 29/11/02 -
Price 2.88 2.46 2.18 2.44 2.27 2.38 2.43 -
P/RPS 0.84 0.71 0.63 0.75 0.75 0.78 0.82 1.61%
P/EPS 6.07 8.22 7.46 8.92 10.41 9.02 9.93 -27.95%
EY 16.49 12.16 13.41 11.20 9.60 11.08 10.07 38.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.60 0.53 0.60 0.57 0.62 0.64 3.09%

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