[WTK] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 6.96%
YoY- 17.64%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 598,020 554,220 565,673 563,272 525,862 494,216 498,220 12.95%
PBT 106,908 90,592 58,669 56,990 52,550 48,088 55,204 55.42%
Tax -10,512 -13,716 -10,119 -9,516 -8,164 -12,724 -12,279 -9.84%
NP 96,396 76,876 48,550 47,474 44,386 35,364 42,925 71.57%
-
NP to SH 96,396 76,876 48,550 47,474 44,386 35,364 42,925 71.57%
-
Tax Rate 9.83% 15.14% 17.25% 16.70% 15.54% 26.46% 22.24% -
Total Cost 501,624 477,344 517,123 515,797 481,476 458,852 455,295 6.67%
-
Net Worth 723,941 694,604 667,136 662,437 655,886 640,769 623,403 10.49%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 11,660 - - - - - - -
Div Payout % 12.10% - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 723,941 694,604 667,136 662,437 655,886 640,769 623,403 10.49%
NOSH 161,955 161,912 162,320 162,362 162,348 162,220 162,768 -0.33%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 16.12% 13.87% 8.58% 8.43% 8.44% 7.16% 8.62% -
ROE 13.32% 11.07% 7.28% 7.17% 6.77% 5.52% 6.89% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 369.25 342.30 348.49 346.92 323.91 304.66 306.09 13.33%
EPS 59.52 47.48 29.91 29.24 27.34 21.80 26.37 72.15%
DPS 7.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.47 4.29 4.11 4.08 4.04 3.95 3.83 10.86%
Adjusted Per Share Value based on latest NOSH - 162,384
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 124.24 115.14 117.52 117.02 109.25 102.67 103.51 12.95%
EPS 20.03 15.97 10.09 9.86 9.22 7.35 8.92 71.56%
DPS 2.42 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.504 1.443 1.386 1.3762 1.3626 1.3312 1.2951 10.49%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.17 3.45 2.08 2.26 2.35 2.35 2.42 -
P/RPS 0.86 1.01 0.60 0.65 0.73 0.77 0.79 5.82%
P/EPS 5.33 7.27 6.95 7.73 8.60 10.78 9.18 -30.42%
EY 18.78 13.76 14.38 12.94 11.63 9.28 10.90 43.76%
DY 2.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 0.51 0.55 0.58 0.59 0.63 8.30%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 01/09/04 31/05/04 27/02/04 28/11/03 26/08/03 30/05/03 28/02/03 -
Price 2.80 2.88 2.46 2.18 2.44 2.27 2.38 -
P/RPS 0.76 0.84 0.71 0.63 0.75 0.75 0.78 -1.71%
P/EPS 4.70 6.07 8.22 7.46 8.92 10.41 9.02 -35.27%
EY 21.26 16.49 12.16 13.41 11.20 9.60 11.08 54.47%
DY 2.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.60 0.53 0.60 0.57 0.62 1.07%

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