[WTK] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
01-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 25.39%
YoY- 117.18%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 591,384 604,295 609,766 598,020 554,220 565,673 563,272 3.29%
PBT 77,668 99,189 109,413 106,908 90,592 58,669 56,990 22.89%
Tax -8,456 -22,607 -12,068 -10,512 -13,716 -10,119 -9,516 -7.56%
NP 69,212 76,582 97,345 96,396 76,876 48,550 47,474 28.54%
-
NP to SH 69,212 76,582 97,345 96,396 76,876 48,550 47,474 28.54%
-
Tax Rate 10.89% 22.79% 11.03% 9.83% 15.14% 17.25% 16.70% -
Total Cost 522,172 527,713 512,421 501,624 477,344 517,123 515,797 0.82%
-
Net Worth 755,153 797,432 733,652 723,941 694,604 667,136 662,437 9.11%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 23,435 15,297 7,773 11,660 - - - -
Div Payout % 33.86% 19.98% 7.99% 12.10% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 755,153 797,432 733,652 723,941 694,604 667,136 662,437 9.11%
NOSH 162,748 162,741 161,954 161,955 161,912 162,320 162,362 0.15%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 11.70% 12.67% 15.96% 16.12% 13.87% 8.58% 8.43% -
ROE 9.17% 9.60% 13.27% 13.32% 11.07% 7.28% 7.17% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 363.37 371.32 376.51 369.25 342.30 348.49 346.92 3.13%
EPS 42.52 47.10 60.11 59.52 47.48 29.91 29.24 28.32%
DPS 14.40 9.40 4.80 7.20 0.00 0.00 0.00 -
NAPS 4.64 4.90 4.53 4.47 4.29 4.11 4.08 8.94%
Adjusted Per Share Value based on latest NOSH - 161,984
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 122.86 125.54 126.68 124.24 115.14 117.52 117.02 3.29%
EPS 14.38 15.91 20.22 20.03 15.97 10.09 9.86 28.57%
DPS 4.87 3.18 1.62 2.42 0.00 0.00 0.00 -
NAPS 1.5688 1.6567 1.5242 1.504 1.443 1.386 1.3762 9.11%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.75 3.10 2.72 3.17 3.45 2.08 2.26 -
P/RPS 0.76 0.83 0.72 0.86 1.01 0.60 0.65 10.97%
P/EPS 6.47 6.59 4.53 5.33 7.27 6.95 7.73 -11.17%
EY 15.46 15.18 22.10 18.78 13.76 14.38 12.94 12.58%
DY 5.24 3.03 1.76 2.27 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.60 0.71 0.80 0.51 0.55 4.78%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 29/11/04 01/09/04 31/05/04 27/02/04 28/11/03 -
Price 2.13 2.80 2.80 2.80 2.88 2.46 2.18 -
P/RPS 0.59 0.75 0.74 0.76 0.84 0.71 0.63 -4.27%
P/EPS 5.01 5.95 4.66 4.70 6.07 8.22 7.46 -23.29%
EY 19.97 16.81 21.47 21.26 16.49 12.16 13.41 30.37%
DY 6.76 3.36 1.71 2.57 0.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.62 0.63 0.67 0.60 0.53 -9.00%

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