[WTK] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -9.62%
YoY- -9.97%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 614,075 615,297 607,764 591,384 604,295 609,766 598,020 1.77%
PBT 70,857 77,444 80,244 77,668 99,189 109,413 106,908 -23.92%
Tax -18,175 -15,290 -14,446 -8,456 -22,607 -12,068 -10,512 43.91%
NP 52,682 62,153 65,798 69,212 76,582 97,345 96,396 -33.08%
-
NP to SH 53,257 62,489 66,114 69,212 76,582 97,345 96,396 -32.59%
-
Tax Rate 25.65% 19.74% 18.00% 10.89% 22.79% 11.03% 9.83% -
Total Cost 561,393 553,144 541,966 522,172 527,713 512,421 501,624 7.77%
-
Net Worth 799,723 775,289 762,849 755,153 797,432 733,652 723,941 6.84%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 16,758 12,482 - 23,435 15,297 7,773 11,660 27.27%
Div Payout % 31.47% 19.98% - 33.86% 19.98% 7.99% 12.10% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 799,723 775,289 762,849 755,153 797,432 733,652 723,941 6.84%
NOSH 162,545 162,534 162,654 162,748 162,741 161,954 161,955 0.24%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.58% 10.10% 10.83% 11.70% 12.67% 15.96% 16.12% -
ROE 6.66% 8.06% 8.67% 9.17% 9.60% 13.27% 13.32% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 377.79 378.56 373.65 363.37 371.32 376.51 369.25 1.53%
EPS 32.76 38.44 40.66 42.52 47.10 60.11 59.52 -32.76%
DPS 10.31 7.68 0.00 14.40 9.40 4.80 7.20 26.95%
NAPS 4.92 4.77 4.69 4.64 4.90 4.53 4.47 6.58%
Adjusted Per Share Value based on latest NOSH - 162,748
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 127.57 127.83 126.26 122.86 125.54 126.68 124.24 1.77%
EPS 11.06 12.98 13.74 14.38 15.91 20.22 20.03 -32.62%
DPS 3.48 2.59 0.00 4.87 3.18 1.62 2.42 27.31%
NAPS 1.6614 1.6107 1.5848 1.5688 1.6567 1.5242 1.504 6.84%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.72 1.90 2.25 2.75 3.10 2.72 3.17 -
P/RPS 0.46 0.50 0.60 0.76 0.83 0.72 0.86 -34.03%
P/EPS 5.25 4.94 5.54 6.47 6.59 4.53 5.33 -1.00%
EY 19.05 20.24 18.07 15.46 15.18 22.10 18.78 0.95%
DY 5.99 4.04 0.00 5.24 3.03 1.76 2.27 90.61%
P/NAPS 0.35 0.40 0.48 0.59 0.63 0.60 0.71 -37.51%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 30/08/05 30/05/05 28/02/05 29/11/04 01/09/04 -
Price 1.97 1.76 1.70 2.13 2.80 2.80 2.80 -
P/RPS 0.52 0.46 0.45 0.59 0.75 0.74 0.76 -22.29%
P/EPS 6.01 4.58 4.18 5.01 5.95 4.66 4.70 17.75%
EY 16.63 21.84 23.91 19.97 16.81 21.47 21.26 -15.06%
DY 5.23 4.36 0.00 6.76 3.36 1.71 2.57 60.38%
P/NAPS 0.40 0.37 0.36 0.46 0.57 0.62 0.63 -26.06%

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