[WTK] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 41.78%
YoY- -35.81%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 296,314 130,558 614,075 461,473 303,882 147,846 604,295 -37.89%
PBT 41,393 11,781 70,857 58,083 40,122 19,417 99,189 -44.24%
Tax -9,178 -4,889 -18,175 -11,468 -7,223 -2,114 -22,607 -45.26%
NP 32,215 6,892 52,682 46,615 32,899 17,303 76,582 -43.94%
-
NP to SH 33,297 7,960 53,257 46,867 33,057 17,303 76,582 -42.69%
-
Tax Rate 22.17% 41.50% 25.65% 19.74% 18.00% 10.89% 22.79% -
Total Cost 264,099 123,666 561,393 414,858 270,983 130,543 527,713 -37.04%
-
Net Worth 827,547 813,869 799,723 775,289 762,849 755,153 797,432 2.50%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 9,754 - 16,758 9,361 - 5,858 15,297 -25.97%
Div Payout % 29.30% - 31.47% 19.98% - 33.86% 19.98% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 827,547 813,869 799,723 775,289 762,849 755,153 797,432 2.50%
NOSH 162,583 162,448 162,545 162,534 162,654 162,748 162,741 -0.06%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.87% 5.28% 8.58% 10.10% 10.83% 11.70% 12.67% -
ROE 4.02% 0.98% 6.66% 6.05% 4.33% 2.29% 9.60% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 182.25 80.37 377.79 283.92 186.83 90.84 371.32 -37.85%
EPS 20.48 4.90 32.76 28.83 20.33 10.63 47.10 -42.69%
DPS 6.00 0.00 10.31 5.76 0.00 3.60 9.40 -25.92%
NAPS 5.09 5.01 4.92 4.77 4.69 4.64 4.90 2.57%
Adjusted Per Share Value based on latest NOSH - 162,629
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 61.56 27.12 127.57 95.87 63.13 30.72 125.54 -37.89%
EPS 6.92 1.65 11.06 9.74 6.87 3.59 15.91 -42.68%
DPS 2.03 0.00 3.48 1.94 0.00 1.22 3.18 -25.92%
NAPS 1.7192 1.6908 1.6614 1.6107 1.5848 1.5688 1.6567 2.50%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.24 2.02 1.72 1.90 2.25 2.75 3.10 -
P/RPS 1.23 2.51 0.46 0.67 1.20 3.03 0.83 30.07%
P/EPS 10.94 41.22 5.25 6.59 11.07 25.87 6.59 40.33%
EY 9.14 2.43 19.05 15.18 9.03 3.87 15.18 -28.76%
DY 2.68 0.00 5.99 3.03 0.00 1.31 3.03 -7.87%
P/NAPS 0.44 0.40 0.35 0.40 0.48 0.59 0.63 -21.33%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 31/05/06 28/02/06 29/11/05 30/08/05 30/05/05 28/02/05 -
Price 2.95 2.05 1.97 1.76 1.70 2.13 2.80 -
P/RPS 1.62 2.55 0.52 0.62 0.91 2.34 0.75 67.33%
P/EPS 14.40 41.84 6.01 6.10 8.36 20.03 5.95 80.55%
EY 6.94 2.39 16.63 16.38 11.95 4.99 16.81 -44.64%
DY 2.03 0.00 5.23 3.27 0.00 1.69 3.36 -28.59%
P/NAPS 0.58 0.41 0.40 0.37 0.36 0.46 0.57 1.16%

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