[WTK] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 2.27%
YoY- 13.1%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 609,766 598,020 554,220 565,673 563,272 525,862 494,216 14.99%
PBT 109,413 106,908 90,592 58,669 56,990 52,550 48,088 72.73%
Tax -12,068 -10,512 -13,716 -10,119 -9,516 -8,164 -12,724 -3.45%
NP 97,345 96,396 76,876 48,550 47,474 44,386 35,364 96.05%
-
NP to SH 97,345 96,396 76,876 48,550 47,474 44,386 35,364 96.05%
-
Tax Rate 11.03% 9.83% 15.14% 17.25% 16.70% 15.54% 26.46% -
Total Cost 512,421 501,624 477,344 517,123 515,797 481,476 458,852 7.61%
-
Net Worth 733,652 723,941 694,604 667,136 662,437 655,886 640,769 9.41%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 7,773 11,660 - - - - - -
Div Payout % 7.99% 12.10% - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 733,652 723,941 694,604 667,136 662,437 655,886 640,769 9.41%
NOSH 161,954 161,955 161,912 162,320 162,362 162,348 162,220 -0.10%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 15.96% 16.12% 13.87% 8.58% 8.43% 8.44% 7.16% -
ROE 13.27% 13.32% 11.07% 7.28% 7.17% 6.77% 5.52% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 376.51 369.25 342.30 348.49 346.92 323.91 304.66 15.11%
EPS 60.11 59.52 47.48 29.91 29.24 27.34 21.80 96.27%
DPS 4.80 7.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.53 4.47 4.29 4.11 4.08 4.04 3.95 9.53%
Adjusted Per Share Value based on latest NOSH - 162,396
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 126.68 124.24 115.14 117.52 117.02 109.25 102.67 14.99%
EPS 20.22 20.03 15.97 10.09 9.86 9.22 7.35 95.97%
DPS 1.62 2.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5242 1.504 1.443 1.386 1.3762 1.3626 1.3312 9.41%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.72 3.17 3.45 2.08 2.26 2.35 2.35 -
P/RPS 0.72 0.86 1.01 0.60 0.65 0.73 0.77 -4.36%
P/EPS 4.53 5.33 7.27 6.95 7.73 8.60 10.78 -43.80%
EY 22.10 18.78 13.76 14.38 12.94 11.63 9.28 78.05%
DY 1.76 2.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.71 0.80 0.51 0.55 0.58 0.59 1.12%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 01/09/04 31/05/04 27/02/04 28/11/03 26/08/03 30/05/03 -
Price 2.80 2.80 2.88 2.46 2.18 2.44 2.27 -
P/RPS 0.74 0.76 0.84 0.71 0.63 0.75 0.75 -0.88%
P/EPS 4.66 4.70 6.07 8.22 7.46 8.92 10.41 -41.39%
EY 21.47 21.26 16.49 12.16 13.41 11.20 9.60 70.76%
DY 1.71 2.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.67 0.60 0.53 0.60 0.57 5.74%

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