[WTK] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 29.95%
YoY- -27.53%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 391,258 165,144 686,285 489,791 322,834 161,332 704,070 -32.43%
PBT 27,833 4,344 70,308 72,748 54,701 36,147 155,956 -68.33%
Tax -5,800 -1,260 -10,924 -15,095 -10,342 -6,854 -28,859 -65.72%
NP 22,033 3,084 59,384 57,653 44,359 29,293 127,097 -68.94%
-
NP to SH 22,228 3,168 59,365 57,719 44,418 29,336 128,278 -68.95%
-
Tax Rate 20.84% 29.01% 15.54% 20.75% 18.91% 18.96% 18.50% -
Total Cost 369,225 162,060 626,901 432,138 278,475 132,039 576,973 -25.75%
-
Net Worth 1,048,326 1,028,514 1,017,885 1,023,630 1,021,886 926,400 359,262 104.33%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 12,939 12,902 5,109 - 39,014 -
Div Payout % - - 21.80% 22.35% 11.50% - 30.41% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,048,326 1,028,514 1,017,885 1,023,630 1,021,886 926,400 359,262 104.33%
NOSH 434,990 433,972 431,307 430,096 170,314 162,526 162,562 92.85%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.63% 1.87% 8.65% 11.77% 13.74% 18.16% 18.05% -
ROE 2.12% 0.31% 5.83% 5.64% 4.35% 3.17% 35.71% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 89.95 38.05 159.12 113.88 189.55 99.27 433.11 -64.96%
EPS 5.11 0.73 13.76 13.42 26.08 18.05 31.56 -70.32%
DPS 0.00 0.00 3.00 3.00 3.00 0.00 24.00 -
NAPS 2.41 2.37 2.36 2.38 6.00 5.70 2.21 5.95%
Adjusted Per Share Value based on latest NOSH - 434,673
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 81.28 34.31 142.58 101.75 67.07 33.52 146.27 -32.43%
EPS 4.62 0.66 12.33 11.99 9.23 6.09 26.65 -68.94%
DPS 0.00 0.00 2.69 2.68 1.06 0.00 8.11 -
NAPS 2.1779 2.1368 2.1147 2.1266 2.123 1.9246 0.7464 104.32%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.19 2.04 2.45 2.46 4.35 4.30 3.80 -
P/RPS 2.43 5.36 1.54 2.16 2.29 4.33 0.88 96.94%
P/EPS 42.86 279.45 17.80 18.33 16.68 23.82 4.82 329.78%
EY 2.33 0.36 5.62 5.46 6.00 4.20 20.77 -76.77%
DY 0.00 0.00 1.22 1.22 0.69 0.00 6.32 -
P/NAPS 0.91 0.86 1.04 1.03 0.72 0.75 1.72 -34.61%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 30/05/08 28/02/08 29/11/07 30/08/07 28/05/07 28/02/07 -
Price 1.82 2.44 2.20 2.31 2.20 4.45 4.30 -
P/RPS 2.02 6.41 1.38 2.03 1.16 4.48 0.99 60.94%
P/EPS 35.62 334.25 15.98 17.21 8.44 24.65 5.45 249.96%
EY 2.81 0.30 6.26 5.81 11.85 4.06 18.35 -71.40%
DY 0.00 0.00 1.36 1.30 1.36 0.00 5.58 -
P/NAPS 0.76 1.03 0.93 0.97 0.37 0.78 1.95 -46.67%

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