[WTK] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -8.52%
YoY- 268.54%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 686,285 653,054 645,668 645,328 704,070 655,017 592,628 10.24%
PBT 70,308 96,997 109,402 144,588 155,956 130,897 82,786 -10.29%
Tax -10,924 -20,126 -20,684 -27,416 -28,859 -26,108 -18,356 -29.18%
NP 59,384 76,870 88,718 117,172 127,097 104,789 64,430 -5.27%
-
NP to SH 59,365 76,958 88,836 117,344 128,278 106,194 66,594 -7.35%
-
Tax Rate 15.54% 20.75% 18.91% 18.96% 18.50% 19.95% 22.17% -
Total Cost 626,901 576,184 556,950 528,156 576,973 550,228 528,198 12.06%
-
Net Worth 1,017,885 1,023,630 1,021,886 926,400 359,262 863,102 827,547 14.75%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 12,939 17,203 10,218 - 39,014 32,508 19,509 -23.89%
Div Payout % 21.80% 22.35% 11.50% - 30.41% 30.61% 29.30% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,017,885 1,023,630 1,021,886 926,400 359,262 863,102 827,547 14.75%
NOSH 431,307 430,096 170,314 162,526 162,562 162,542 162,583 91.29%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.65% 11.77% 13.74% 18.16% 18.05% 16.00% 10.87% -
ROE 5.83% 7.52% 8.69% 12.67% 35.71% 12.30% 8.05% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 159.12 151.84 379.10 397.06 433.11 402.98 364.51 -42.36%
EPS 13.76 17.89 52.16 72.20 31.56 65.33 40.96 -51.57%
DPS 3.00 4.00 6.00 0.00 24.00 20.00 12.00 -60.21%
NAPS 2.36 2.38 6.00 5.70 2.21 5.31 5.09 -40.01%
Adjusted Per Share Value based on latest NOSH - 162,526
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 142.58 135.67 134.14 134.07 146.27 136.08 123.12 10.24%
EPS 12.33 15.99 18.46 24.38 26.65 22.06 13.83 -7.34%
DPS 2.69 3.57 2.12 0.00 8.11 6.75 4.05 -23.81%
NAPS 2.1147 2.1266 2.123 1.9246 0.7464 1.7931 1.7192 14.75%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.45 2.46 4.35 4.30 3.80 3.20 2.24 -
P/RPS 1.54 1.62 1.15 1.08 0.88 0.79 0.61 85.09%
P/EPS 17.80 13.75 8.34 5.96 4.82 4.90 5.47 119.12%
EY 5.62 7.27 11.99 16.79 20.77 20.42 18.29 -54.36%
DY 1.22 1.63 1.38 0.00 6.32 6.25 5.36 -62.62%
P/NAPS 1.04 1.03 0.72 0.75 1.72 0.60 0.44 77.16%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 30/08/07 28/05/07 28/02/07 17/11/06 28/08/06 -
Price 2.20 2.31 2.20 4.45 4.30 3.80 2.95 -
P/RPS 1.38 1.52 0.58 1.12 0.99 0.94 0.81 42.50%
P/EPS 15.98 12.91 4.22 6.16 5.45 5.82 7.20 69.90%
EY 6.26 7.75 23.71 16.22 18.35 17.19 13.88 -41.10%
DY 1.36 1.73 2.73 0.00 5.58 5.26 4.07 -51.75%
P/NAPS 0.93 0.97 0.37 0.78 1.95 0.72 0.58 36.87%

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