[WTK] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 139.2%
YoY- 69.94%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 322,834 161,332 704,070 491,263 296,314 130,558 614,075 -34.93%
PBT 54,701 36,147 155,956 98,173 41,393 11,781 70,857 -15.88%
Tax -10,342 -6,854 -28,859 -19,581 -9,178 -4,889 -18,175 -31.40%
NP 44,359 29,293 127,097 78,592 32,215 6,892 52,682 -10.85%
-
NP to SH 44,418 29,336 128,278 79,646 33,297 7,960 53,257 -11.42%
-
Tax Rate 18.91% 18.96% 18.50% 19.95% 22.17% 41.50% 25.65% -
Total Cost 278,475 132,039 576,973 412,671 264,099 123,666 561,393 -37.41%
-
Net Worth 1,021,886 926,400 359,262 863,102 827,547 813,869 799,723 17.80%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,109 - 39,014 24,381 9,754 - 16,758 -54.80%
Div Payout % 11.50% - 30.41% 30.61% 29.30% - 31.47% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,021,886 926,400 359,262 863,102 827,547 813,869 799,723 17.80%
NOSH 170,314 162,526 162,562 162,542 162,583 162,448 162,545 3.17%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.74% 18.16% 18.05% 16.00% 10.87% 5.28% 8.58% -
ROE 4.35% 3.17% 35.71% 9.23% 4.02% 0.98% 6.66% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 189.55 99.27 433.11 302.24 182.25 80.37 377.79 -36.93%
EPS 26.08 18.05 31.56 49.00 20.48 4.90 32.76 -14.13%
DPS 3.00 0.00 24.00 15.00 6.00 0.00 10.31 -56.18%
NAPS 6.00 5.70 2.21 5.31 5.09 5.01 4.92 14.18%
Adjusted Per Share Value based on latest NOSH - 162,571
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 67.07 33.52 146.27 102.06 61.56 27.12 127.57 -34.93%
EPS 9.23 6.09 26.65 16.55 6.92 1.65 11.06 -11.38%
DPS 1.06 0.00 8.11 5.07 2.03 0.00 3.48 -54.82%
NAPS 2.123 1.9246 0.7464 1.7931 1.7192 1.6908 1.6614 17.80%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.35 4.30 3.80 3.20 2.24 2.02 1.72 -
P/RPS 2.29 4.33 0.88 1.06 1.23 2.51 0.46 192.41%
P/EPS 16.68 23.82 4.82 6.53 10.94 41.22 5.25 116.57%
EY 6.00 4.20 20.77 15.31 9.14 2.43 19.05 -53.80%
DY 0.69 0.00 6.32 4.69 2.68 0.00 5.99 -76.41%
P/NAPS 0.72 0.75 1.72 0.60 0.44 0.40 0.35 61.96%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 28/05/07 28/02/07 17/11/06 28/08/06 31/05/06 28/02/06 -
Price 2.20 4.45 4.30 3.80 2.95 2.05 1.97 -
P/RPS 1.16 4.48 0.99 1.26 1.62 2.55 0.52 70.97%
P/EPS 8.44 24.65 5.45 7.76 14.40 41.84 6.01 25.48%
EY 11.85 4.06 18.35 12.89 6.94 2.39 16.63 -20.27%
DY 1.36 0.00 5.58 3.95 2.03 0.00 5.23 -59.36%
P/NAPS 0.37 0.78 1.95 0.72 0.58 0.41 0.40 -5.07%

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