[WTK] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -22.86%
YoY- -53.72%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 847,049 782,516 660,576 686,285 653,054 645,668 645,328 19.82%
PBT 80,213 55,666 17,376 70,308 96,997 109,402 144,588 -32.41%
Tax -16,394 -11,600 -5,040 -10,924 -20,126 -20,684 -27,416 -28.95%
NP 63,818 44,066 12,336 59,384 76,870 88,718 117,172 -33.23%
-
NP to SH 64,125 44,456 12,672 59,365 76,958 88,836 117,344 -33.08%
-
Tax Rate 20.44% 20.84% 29.01% 15.54% 20.75% 18.91% 18.96% -
Total Cost 783,230 738,450 648,240 626,901 576,184 556,950 528,156 29.94%
-
Net Worth 1,074,070 1,048,326 1,028,514 1,017,885 1,023,630 1,021,886 926,400 10.33%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 12,939 17,203 10,218 - -
Div Payout % - - - 21.80% 22.35% 11.50% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,074,070 1,048,326 1,028,514 1,017,885 1,023,630 1,021,886 926,400 10.33%
NOSH 434,846 434,990 433,972 431,307 430,096 170,314 162,526 92.38%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.53% 5.63% 1.87% 8.65% 11.77% 13.74% 18.16% -
ROE 5.97% 4.24% 1.23% 5.83% 7.52% 8.69% 12.67% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 194.79 179.89 152.22 159.12 151.84 379.10 397.06 -37.71%
EPS 14.75 10.22 2.92 13.76 17.89 52.16 72.20 -65.21%
DPS 0.00 0.00 0.00 3.00 4.00 6.00 0.00 -
NAPS 2.47 2.41 2.37 2.36 2.38 6.00 5.70 -42.64%
Adjusted Per Share Value based on latest NOSH - 435,868
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 175.98 162.57 137.24 142.58 135.67 134.14 134.07 19.82%
EPS 13.32 9.24 2.63 12.33 15.99 18.46 24.38 -33.09%
DPS 0.00 0.00 0.00 2.69 3.57 2.12 0.00 -
NAPS 2.2314 2.1779 2.1368 2.1147 2.1266 2.123 1.9246 10.33%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.60 2.19 2.04 2.45 2.46 4.35 4.30 -
P/RPS 0.82 1.22 1.34 1.54 1.62 1.15 1.08 -16.73%
P/EPS 10.85 21.43 69.86 17.80 13.75 8.34 5.96 48.92%
EY 9.22 4.67 1.43 5.62 7.27 11.99 16.79 -32.86%
DY 0.00 0.00 0.00 1.22 1.63 1.38 0.00 -
P/NAPS 0.65 0.91 0.86 1.04 1.03 0.72 0.75 -9.07%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 27/08/08 30/05/08 28/02/08 29/11/07 30/08/07 28/05/07 -
Price 1.05 1.82 2.44 2.20 2.31 2.20 4.45 -
P/RPS 0.54 1.01 1.60 1.38 1.52 0.58 1.12 -38.43%
P/EPS 7.12 17.81 83.56 15.98 12.91 4.22 6.16 10.10%
EY 14.04 5.62 1.20 6.26 7.75 23.71 16.22 -9.14%
DY 0.00 0.00 0.00 1.36 1.73 2.73 0.00 -
P/NAPS 0.43 0.76 1.03 0.93 0.97 0.37 0.78 -32.69%

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