[WTK] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 51.48%
YoY- 105.05%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 303,882 147,846 604,295 457,325 299,010 138,555 565,673 -33.94%
PBT 40,122 19,417 99,189 82,060 53,454 22,648 58,669 -22.39%
Tax -7,223 -2,114 -22,607 -9,051 -5,256 -3,429 -10,119 -20.14%
NP 32,899 17,303 76,582 73,009 48,198 19,219 48,550 -22.86%
-
NP to SH 33,057 17,303 76,582 73,009 48,198 19,219 48,550 -22.62%
-
Tax Rate 18.00% 10.89% 22.79% 11.03% 9.83% 15.14% 17.25% -
Total Cost 270,983 130,543 527,713 384,316 250,812 119,336 517,123 -35.02%
-
Net Worth 762,849 755,153 797,432 733,652 723,941 694,604 667,136 9.35%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 5,858 15,297 5,830 5,830 - - -
Div Payout % - 33.86% 19.98% 7.99% 12.10% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 762,849 755,153 797,432 733,652 723,941 694,604 667,136 9.35%
NOSH 162,654 162,748 162,741 161,954 161,955 161,912 162,320 0.13%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.83% 11.70% 12.67% 15.96% 16.12% 13.87% 8.58% -
ROE 4.33% 2.29% 9.60% 9.95% 6.66% 2.77% 7.28% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 186.83 90.84 371.32 282.38 184.62 85.57 348.49 -34.03%
EPS 20.33 10.63 47.10 45.08 29.76 11.87 29.91 -22.71%
DPS 0.00 3.60 9.40 3.60 3.60 0.00 0.00 -
NAPS 4.69 4.64 4.90 4.53 4.47 4.29 4.11 9.20%
Adjusted Per Share Value based on latest NOSH - 161,958
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 63.13 30.72 125.54 95.01 62.12 28.78 117.52 -33.94%
EPS 6.87 3.59 15.91 15.17 10.01 3.99 10.09 -22.62%
DPS 0.00 1.22 3.18 1.21 1.21 0.00 0.00 -
NAPS 1.5848 1.5688 1.6567 1.5242 1.504 1.443 1.386 9.35%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.25 2.75 3.10 2.72 3.17 3.45 2.08 -
P/RPS 1.20 3.03 0.83 0.96 1.72 4.03 0.60 58.80%
P/EPS 11.07 25.87 6.59 6.03 10.65 29.06 6.95 36.42%
EY 9.03 3.87 15.18 16.57 9.39 3.44 14.38 -26.69%
DY 0.00 1.31 3.03 1.32 1.14 0.00 0.00 -
P/NAPS 0.48 0.59 0.63 0.60 0.71 0.80 0.51 -3.96%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 29/11/04 01/09/04 31/05/04 27/02/04 -
Price 1.70 2.13 2.80 2.80 2.80 2.88 2.46 -
P/RPS 0.91 2.34 0.75 0.99 1.52 3.37 0.71 18.01%
P/EPS 8.36 20.03 5.95 6.21 9.41 24.26 8.22 1.13%
EY 11.95 4.99 16.81 16.10 10.63 4.12 12.16 -1.15%
DY 0.00 1.69 3.36 1.29 1.29 0.00 0.00 -
P/NAPS 0.36 0.46 0.57 0.62 0.63 0.67 0.60 -28.88%

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