[WTK] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 41.83%
YoY- 19.05%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 422,454 262,931 123,554 498,220 365,766 223,731 103,390 155.36%
PBT 42,743 26,275 12,022 55,204 38,958 18,517 7,603 215.83%
Tax -7,137 -4,082 -3,181 -12,279 -9,087 -4,730 -1,591 171.74%
NP 35,606 22,193 8,841 42,925 29,871 13,787 6,012 226.98%
-
NP to SH 35,606 22,193 8,841 42,925 30,266 13,787 6,012 226.98%
-
Tax Rate 16.70% 15.54% 26.46% 22.24% 23.33% 25.54% 20.93% -
Total Cost 386,848 240,738 114,713 455,295 335,895 209,944 97,378 150.62%
-
Net Worth 662,437 655,886 640,769 623,403 623,463 603,893 596,312 7.25%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 662,437 655,886 640,769 623,403 623,463 603,893 596,312 7.25%
NOSH 162,362 162,348 162,220 162,768 164,937 162,774 162,926 -0.23%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.43% 8.44% 7.16% 8.62% 8.17% 6.16% 5.81% -
ROE 5.38% 3.38% 1.38% 6.89% 4.85% 2.28% 1.01% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 260.19 161.95 76.16 306.09 221.76 137.45 63.46 155.94%
EPS 21.93 13.67 5.45 26.37 18.35 8.47 3.69 227.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.08 4.04 3.95 3.83 3.78 3.71 3.66 7.50%
Adjusted Per Share Value based on latest NOSH - 162,730
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 87.77 54.62 25.67 103.51 75.99 46.48 21.48 155.36%
EPS 7.40 4.61 1.84 8.92 6.29 2.86 1.25 226.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3762 1.3626 1.3312 1.2951 1.2953 1.2546 1.2388 7.25%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.26 2.35 2.35 2.42 2.47 2.50 2.02 -
P/RPS 0.87 1.45 3.09 0.79 1.11 1.82 3.18 -57.82%
P/EPS 10.31 17.19 43.12 9.18 13.46 29.52 54.74 -67.10%
EY 9.70 5.82 2.32 10.90 7.43 3.39 1.83 203.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.59 0.63 0.65 0.67 0.55 0.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 26/08/03 30/05/03 28/02/03 29/11/02 27/08/02 24/05/02 -
Price 2.18 2.44 2.27 2.38 2.43 2.58 2.58 -
P/RPS 0.84 1.51 2.98 0.78 1.10 1.88 4.07 -65.04%
P/EPS 9.94 17.85 41.65 9.02 13.24 30.46 69.92 -72.72%
EY 10.06 5.60 2.40 11.08 7.55 3.28 1.43 266.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.57 0.62 0.64 0.70 0.70 -16.91%

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