[WTK] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -14.77%
YoY- -30.46%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 655,017 592,628 522,232 614,075 615,297 607,764 591,384 7.04%
PBT 130,897 82,786 47,124 70,857 77,444 80,244 77,668 41.57%
Tax -26,108 -18,356 -19,556 -18,175 -15,290 -14,446 -8,456 111.88%
NP 104,789 64,430 27,568 52,682 62,153 65,798 69,212 31.81%
-
NP to SH 106,194 66,594 31,840 53,257 62,489 66,114 69,212 32.99%
-
Tax Rate 19.95% 22.17% 41.50% 25.65% 19.74% 18.00% 10.89% -
Total Cost 550,228 528,198 494,664 561,393 553,144 541,966 522,172 3.54%
-
Net Worth 863,102 827,547 813,869 799,723 775,289 762,849 755,153 9.30%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 32,508 19,509 - 16,758 12,482 - 23,435 24.35%
Div Payout % 30.61% 29.30% - 31.47% 19.98% - 33.86% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 863,102 827,547 813,869 799,723 775,289 762,849 755,153 9.30%
NOSH 162,542 162,583 162,448 162,545 162,534 162,654 162,748 -0.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 16.00% 10.87% 5.28% 8.58% 10.10% 10.83% 11.70% -
ROE 12.30% 8.05% 3.91% 6.66% 8.06% 8.67% 9.17% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 402.98 364.51 321.47 377.79 378.56 373.65 363.37 7.13%
EPS 65.33 40.96 19.60 32.76 38.44 40.66 42.52 33.11%
DPS 20.00 12.00 0.00 10.31 7.68 0.00 14.40 24.45%
NAPS 5.31 5.09 5.01 4.92 4.77 4.69 4.64 9.39%
Adjusted Per Share Value based on latest NOSH - 162,594
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 136.08 123.12 108.49 127.57 127.83 126.26 122.86 7.04%
EPS 22.06 13.83 6.61 11.06 12.98 13.74 14.38 32.97%
DPS 6.75 4.05 0.00 3.48 2.59 0.00 4.87 24.28%
NAPS 1.7931 1.7192 1.6908 1.6614 1.6107 1.5848 1.5688 9.30%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.20 2.24 2.02 1.72 1.90 2.25 2.75 -
P/RPS 0.79 0.61 0.63 0.46 0.50 0.60 0.76 2.61%
P/EPS 4.90 5.47 10.31 5.25 4.94 5.54 6.47 -16.89%
EY 20.42 18.29 9.70 19.05 20.24 18.07 15.46 20.36%
DY 6.25 5.36 0.00 5.99 4.04 0.00 5.24 12.45%
P/NAPS 0.60 0.44 0.40 0.35 0.40 0.48 0.59 1.12%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 28/08/06 31/05/06 28/02/06 29/11/05 30/08/05 30/05/05 -
Price 3.80 2.95 2.05 1.97 1.76 1.70 2.13 -
P/RPS 0.94 0.81 0.64 0.52 0.46 0.45 0.59 36.37%
P/EPS 5.82 7.20 10.46 6.01 4.58 4.18 5.01 10.49%
EY 17.19 13.88 9.56 16.63 21.84 23.91 19.97 -9.50%
DY 5.26 4.07 0.00 5.23 4.36 0.00 6.76 -15.38%
P/NAPS 0.72 0.58 0.41 0.40 0.37 0.36 0.46 34.77%

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