[WTK] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 6.37%
YoY- 19.05%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 563,272 525,862 494,216 498,220 487,688 447,462 413,560 22.84%
PBT 56,990 52,550 48,088 55,204 51,944 37,034 30,412 51.93%
Tax -9,516 -8,164 -12,724 -12,279 -12,116 -9,460 -6,364 30.73%
NP 47,474 44,386 35,364 42,925 39,828 27,574 24,048 57.30%
-
NP to SH 47,474 44,386 35,364 42,925 40,354 27,574 24,048 57.30%
-
Tax Rate 16.70% 15.54% 26.46% 22.24% 23.33% 25.54% 20.93% -
Total Cost 515,797 481,476 458,852 455,295 447,860 419,888 389,512 20.56%
-
Net Worth 662,437 655,886 640,769 623,403 623,463 603,893 596,312 7.25%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 662,437 655,886 640,769 623,403 623,463 603,893 596,312 7.25%
NOSH 162,362 162,348 162,220 162,768 164,937 162,774 162,926 -0.23%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.43% 8.44% 7.16% 8.62% 8.17% 6.16% 5.81% -
ROE 7.17% 6.77% 5.52% 6.89% 6.47% 4.57% 4.03% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 346.92 323.91 304.66 306.09 295.68 274.90 253.83 23.13%
EPS 29.24 27.34 21.80 26.37 24.47 16.94 14.76 57.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.08 4.04 3.95 3.83 3.78 3.71 3.66 7.50%
Adjusted Per Share Value based on latest NOSH - 162,730
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 117.02 109.25 102.67 103.51 101.32 92.96 85.92 22.84%
EPS 9.86 9.22 7.35 8.92 8.38 5.73 5.00 57.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3762 1.3626 1.3312 1.2951 1.2953 1.2546 1.2388 7.25%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.26 2.35 2.35 2.42 2.47 2.50 2.02 -
P/RPS 0.65 0.73 0.77 0.79 0.84 0.91 0.80 -12.91%
P/EPS 7.73 8.60 10.78 9.18 10.10 14.76 13.69 -31.66%
EY 12.94 11.63 9.28 10.90 9.91 6.78 7.31 46.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.59 0.63 0.65 0.67 0.55 0.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 26/08/03 30/05/03 28/02/03 29/11/02 27/08/02 24/05/02 -
Price 2.18 2.44 2.27 2.38 2.43 2.58 2.58 -
P/RPS 0.63 0.75 0.75 0.78 0.82 0.94 1.02 -27.45%
P/EPS 7.46 8.92 10.41 9.02 9.93 15.23 17.48 -43.28%
EY 13.41 11.20 9.60 11.08 10.07 6.57 5.72 76.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.57 0.62 0.64 0.70 0.70 -16.91%

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