[WTK] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 0.98%
YoY- 105.05%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 607,764 591,384 604,295 609,766 598,020 554,220 565,673 4.90%
PBT 80,244 77,668 99,189 109,413 106,908 90,592 58,669 23.24%
Tax -14,446 -8,456 -22,607 -12,068 -10,512 -13,716 -10,119 26.81%
NP 65,798 69,212 76,582 97,345 96,396 76,876 48,550 22.48%
-
NP to SH 66,114 69,212 76,582 97,345 96,396 76,876 48,550 22.88%
-
Tax Rate 18.00% 10.89% 22.79% 11.03% 9.83% 15.14% 17.25% -
Total Cost 541,966 522,172 527,713 512,421 501,624 477,344 517,123 3.18%
-
Net Worth 762,849 755,153 797,432 733,652 723,941 694,604 667,136 9.35%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 23,435 15,297 7,773 11,660 - - -
Div Payout % - 33.86% 19.98% 7.99% 12.10% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 762,849 755,153 797,432 733,652 723,941 694,604 667,136 9.35%
NOSH 162,654 162,748 162,741 161,954 161,955 161,912 162,320 0.13%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.83% 11.70% 12.67% 15.96% 16.12% 13.87% 8.58% -
ROE 8.67% 9.17% 9.60% 13.27% 13.32% 11.07% 7.28% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 373.65 363.37 371.32 376.51 369.25 342.30 348.49 4.76%
EPS 40.66 42.52 47.10 60.11 59.52 47.48 29.91 22.73%
DPS 0.00 14.40 9.40 4.80 7.20 0.00 0.00 -
NAPS 4.69 4.64 4.90 4.53 4.47 4.29 4.11 9.20%
Adjusted Per Share Value based on latest NOSH - 161,958
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 126.26 122.86 125.54 126.68 124.24 115.14 117.52 4.90%
EPS 13.74 14.38 15.91 20.22 20.03 15.97 10.09 22.87%
DPS 0.00 4.87 3.18 1.62 2.42 0.00 0.00 -
NAPS 1.5848 1.5688 1.6567 1.5242 1.504 1.443 1.386 9.35%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.25 2.75 3.10 2.72 3.17 3.45 2.08 -
P/RPS 0.60 0.76 0.83 0.72 0.86 1.01 0.60 0.00%
P/EPS 5.54 6.47 6.59 4.53 5.33 7.27 6.95 -14.04%
EY 18.07 15.46 15.18 22.10 18.78 13.76 14.38 16.46%
DY 0.00 5.24 3.03 1.76 2.27 0.00 0.00 -
P/NAPS 0.48 0.59 0.63 0.60 0.71 0.80 0.51 -3.96%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 29/11/04 01/09/04 31/05/04 27/02/04 -
Price 1.70 2.13 2.80 2.80 2.80 2.88 2.46 -
P/RPS 0.45 0.59 0.75 0.74 0.76 0.84 0.71 -26.23%
P/EPS 4.18 5.01 5.95 4.66 4.70 6.07 8.22 -36.31%
EY 23.91 19.97 16.81 21.47 21.26 16.49 12.16 57.01%
DY 0.00 6.76 3.36 1.71 2.57 0.00 0.00 -
P/NAPS 0.36 0.46 0.57 0.62 0.63 0.67 0.60 -28.88%

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