[WTK] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -33.3%
YoY- -35.24%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 498,220 487,688 447,462 413,560 452,266 460,484 442,154 8.26%
PBT 55,204 51,944 37,034 30,412 43,142 41,824 40,750 22.36%
Tax -12,279 -12,116 -9,460 -6,364 -7,086 -8,488 -9,230 20.89%
NP 42,925 39,828 27,574 24,048 36,056 33,336 31,520 22.79%
-
NP to SH 42,925 40,354 27,574 24,048 36,056 33,336 31,520 22.79%
-
Tax Rate 22.24% 23.33% 25.54% 20.93% 16.42% 20.29% 22.65% -
Total Cost 455,295 447,860 419,888 389,512 416,210 427,148 410,634 7.10%
-
Net Worth 623,403 623,463 603,893 596,312 588,969 588,282 586,304 4.16%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 8,157 - - -
Div Payout % - - - - 22.62% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 623,403 623,463 603,893 596,312 588,969 588,282 586,304 4.16%
NOSH 162,768 164,937 162,774 162,926 163,149 163,411 163,316 -0.22%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.62% 8.17% 6.16% 5.81% 7.97% 7.24% 7.13% -
ROE 6.89% 6.47% 4.57% 4.03% 6.12% 5.67% 5.38% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 306.09 295.68 274.90 253.83 277.21 281.79 270.74 8.50%
EPS 26.37 24.47 16.94 14.76 22.10 20.40 19.30 23.06%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.83 3.78 3.71 3.66 3.61 3.60 3.59 4.39%
Adjusted Per Share Value based on latest NOSH - 162,926
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 103.51 101.32 92.96 85.92 93.96 95.67 91.86 8.26%
EPS 8.92 8.38 5.73 5.00 7.49 6.93 6.55 22.79%
DPS 0.00 0.00 0.00 0.00 1.69 0.00 0.00 -
NAPS 1.2951 1.2953 1.2546 1.2388 1.2236 1.2222 1.2181 4.15%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.42 2.47 2.50 2.02 2.01 2.06 2.18 -
P/RPS 0.79 0.84 0.91 0.80 0.73 0.73 0.81 -1.64%
P/EPS 9.18 10.10 14.76 13.69 9.10 10.10 11.30 -12.90%
EY 10.90 9.91 6.78 7.31 11.00 9.90 8.85 14.85%
DY 0.00 0.00 0.00 0.00 2.49 0.00 0.00 -
P/NAPS 0.63 0.65 0.67 0.55 0.56 0.57 0.61 2.16%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 27/08/02 24/05/02 26/02/02 26/11/01 28/08/01 -
Price 2.38 2.43 2.58 2.58 2.04 2.10 2.22 -
P/RPS 0.78 0.82 0.94 1.02 0.74 0.75 0.82 -3.27%
P/EPS 9.02 9.93 15.23 17.48 9.23 10.29 11.50 -14.91%
EY 11.08 10.07 6.57 5.72 10.83 9.71 8.69 17.53%
DY 0.00 0.00 0.00 0.00 2.45 0.00 0.00 -
P/NAPS 0.62 0.64 0.70 0.70 0.57 0.58 0.62 0.00%

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