[WTK] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 60.44%
YoY- 17.64%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 299,010 138,555 565,673 422,454 262,931 123,554 498,220 -28.87%
PBT 53,454 22,648 58,669 42,743 26,275 12,022 55,204 -2.12%
Tax -5,256 -3,429 -10,119 -7,137 -4,082 -3,181 -12,279 -43.23%
NP 48,198 19,219 48,550 35,606 22,193 8,841 42,925 8.03%
-
NP to SH 48,198 19,219 48,550 35,606 22,193 8,841 42,925 8.03%
-
Tax Rate 9.83% 15.14% 17.25% 16.70% 15.54% 26.46% 22.24% -
Total Cost 250,812 119,336 517,123 386,848 240,738 114,713 455,295 -32.82%
-
Net Worth 723,941 694,604 667,136 662,437 655,886 640,769 623,403 10.49%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 5,830 - - - - - - -
Div Payout % 12.10% - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 723,941 694,604 667,136 662,437 655,886 640,769 623,403 10.49%
NOSH 161,955 161,912 162,320 162,362 162,348 162,220 162,768 -0.33%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 16.12% 13.87% 8.58% 8.43% 8.44% 7.16% 8.62% -
ROE 6.66% 2.77% 7.28% 5.38% 3.38% 1.38% 6.89% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 184.62 85.57 348.49 260.19 161.95 76.16 306.09 -28.63%
EPS 29.76 11.87 29.91 21.93 13.67 5.45 26.37 8.40%
DPS 3.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.47 4.29 4.11 4.08 4.04 3.95 3.83 10.86%
Adjusted Per Share Value based on latest NOSH - 162,384
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 62.12 28.78 117.52 87.77 54.62 25.67 103.51 -28.87%
EPS 10.01 3.99 10.09 7.40 4.61 1.84 8.92 7.99%
DPS 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.504 1.443 1.386 1.3762 1.3626 1.3312 1.2951 10.49%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.17 3.45 2.08 2.26 2.35 2.35 2.42 -
P/RPS 1.72 4.03 0.60 0.87 1.45 3.09 0.79 68.06%
P/EPS 10.65 29.06 6.95 10.31 17.19 43.12 9.18 10.41%
EY 9.39 3.44 14.38 9.70 5.82 2.32 10.90 -9.47%
DY 1.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 0.51 0.55 0.58 0.59 0.63 8.30%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 01/09/04 31/05/04 27/02/04 28/11/03 26/08/03 30/05/03 28/02/03 -
Price 2.80 2.88 2.46 2.18 2.44 2.27 2.38 -
P/RPS 1.52 3.37 0.71 0.84 1.51 2.98 0.78 56.07%
P/EPS 9.41 24.26 8.22 9.94 17.85 41.65 9.02 2.86%
EY 10.63 4.12 12.16 10.06 5.60 2.40 11.08 -2.72%
DY 1.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.60 0.53 0.60 0.57 0.62 1.07%

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