[WTK] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -13.37%
YoY- -27.53%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 782,516 660,576 686,285 653,054 645,668 645,328 704,070 7.30%
PBT 55,666 17,376 70,308 96,997 109,402 144,588 155,956 -49.71%
Tax -11,600 -5,040 -10,924 -20,126 -20,684 -27,416 -28,859 -45.56%
NP 44,066 12,336 59,384 76,870 88,718 117,172 127,097 -50.67%
-
NP to SH 44,456 12,672 59,365 76,958 88,836 117,344 128,278 -50.69%
-
Tax Rate 20.84% 29.01% 15.54% 20.75% 18.91% 18.96% 18.50% -
Total Cost 738,450 648,240 626,901 576,184 556,950 528,156 576,973 17.89%
-
Net Worth 1,048,326 1,028,514 1,017,885 1,023,630 1,021,886 926,400 359,262 104.33%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 12,939 17,203 10,218 - 39,014 -
Div Payout % - - 21.80% 22.35% 11.50% - 30.41% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,048,326 1,028,514 1,017,885 1,023,630 1,021,886 926,400 359,262 104.33%
NOSH 434,990 433,972 431,307 430,096 170,314 162,526 162,562 92.85%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.63% 1.87% 8.65% 11.77% 13.74% 18.16% 18.05% -
ROE 4.24% 1.23% 5.83% 7.52% 8.69% 12.67% 35.71% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 179.89 152.22 159.12 151.84 379.10 397.06 433.11 -44.36%
EPS 10.22 2.92 13.76 17.89 52.16 72.20 31.56 -52.87%
DPS 0.00 0.00 3.00 4.00 6.00 0.00 24.00 -
NAPS 2.41 2.37 2.36 2.38 6.00 5.70 2.21 5.95%
Adjusted Per Share Value based on latest NOSH - 434,673
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 162.57 137.24 142.58 135.67 134.14 134.07 146.27 7.30%
EPS 9.24 2.63 12.33 15.99 18.46 24.38 26.65 -50.67%
DPS 0.00 0.00 2.69 3.57 2.12 0.00 8.11 -
NAPS 2.1779 2.1368 2.1147 2.1266 2.123 1.9246 0.7464 104.32%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.19 2.04 2.45 2.46 4.35 4.30 3.80 -
P/RPS 1.22 1.34 1.54 1.62 1.15 1.08 0.88 24.35%
P/EPS 21.43 69.86 17.80 13.75 8.34 5.96 4.82 170.63%
EY 4.67 1.43 5.62 7.27 11.99 16.79 20.77 -63.05%
DY 0.00 0.00 1.22 1.63 1.38 0.00 6.32 -
P/NAPS 0.91 0.86 1.04 1.03 0.72 0.75 1.72 -34.61%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 30/05/08 28/02/08 29/11/07 30/08/07 28/05/07 28/02/07 -
Price 1.82 2.44 2.20 2.31 2.20 4.45 4.30 -
P/RPS 1.01 1.60 1.38 1.52 0.58 1.12 0.99 1.34%
P/EPS 17.81 83.56 15.98 12.91 4.22 6.16 5.45 120.37%
EY 5.62 1.20 6.26 7.75 23.71 16.22 18.35 -54.59%
DY 0.00 0.00 1.36 1.73 2.73 0.00 5.58 -
P/NAPS 0.76 1.03 0.93 0.97 0.37 0.78 1.95 -46.67%

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