[WTK] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 36.35%
YoY- 13.1%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 457,325 299,010 138,555 565,673 422,454 262,931 123,554 138.71%
PBT 82,060 53,454 22,648 58,669 42,743 26,275 12,022 258.57%
Tax -9,051 -5,256 -3,429 -10,119 -7,137 -4,082 -3,181 100.41%
NP 73,009 48,198 19,219 48,550 35,606 22,193 8,841 306.98%
-
NP to SH 73,009 48,198 19,219 48,550 35,606 22,193 8,841 306.98%
-
Tax Rate 11.03% 9.83% 15.14% 17.25% 16.70% 15.54% 26.46% -
Total Cost 384,316 250,812 119,336 517,123 386,848 240,738 114,713 123.40%
-
Net Worth 733,652 723,941 694,604 667,136 662,437 655,886 640,769 9.41%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 5,830 5,830 - - - - - -
Div Payout % 7.99% 12.10% - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 733,652 723,941 694,604 667,136 662,437 655,886 640,769 9.41%
NOSH 161,954 161,955 161,912 162,320 162,362 162,348 162,220 -0.10%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 15.96% 16.12% 13.87% 8.58% 8.43% 8.44% 7.16% -
ROE 9.95% 6.66% 2.77% 7.28% 5.38% 3.38% 1.38% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 282.38 184.62 85.57 348.49 260.19 161.95 76.16 138.98%
EPS 45.08 29.76 11.87 29.91 21.93 13.67 5.45 307.43%
DPS 3.60 3.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.53 4.47 4.29 4.11 4.08 4.04 3.95 9.53%
Adjusted Per Share Value based on latest NOSH - 162,396
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 95.01 62.12 28.78 117.52 87.77 54.62 25.67 138.70%
EPS 15.17 10.01 3.99 10.09 7.40 4.61 1.84 306.54%
DPS 1.21 1.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5242 1.504 1.443 1.386 1.3762 1.3626 1.3312 9.41%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.72 3.17 3.45 2.08 2.26 2.35 2.35 -
P/RPS 0.96 1.72 4.03 0.60 0.87 1.45 3.09 -54.03%
P/EPS 6.03 10.65 29.06 6.95 10.31 17.19 43.12 -72.96%
EY 16.57 9.39 3.44 14.38 9.70 5.82 2.32 269.54%
DY 1.32 1.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.71 0.80 0.51 0.55 0.58 0.59 1.12%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 01/09/04 31/05/04 27/02/04 28/11/03 26/08/03 30/05/03 -
Price 2.80 2.80 2.88 2.46 2.18 2.44 2.27 -
P/RPS 0.99 1.52 3.37 0.71 0.84 1.51 2.98 -51.93%
P/EPS 6.21 9.41 24.26 8.22 9.94 17.85 41.65 -71.78%
EY 16.10 10.63 4.12 12.16 10.06 5.60 2.40 254.46%
DY 1.29 1.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.67 0.60 0.53 0.60 0.57 5.74%

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