[WTK] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 4.89%
YoY- 57.74%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 461,473 303,882 147,846 604,295 457,325 299,010 138,555 122.85%
PBT 58,083 40,122 19,417 99,189 82,060 53,454 22,648 87.25%
Tax -11,468 -7,223 -2,114 -22,607 -9,051 -5,256 -3,429 123.47%
NP 46,615 32,899 17,303 76,582 73,009 48,198 19,219 80.42%
-
NP to SH 46,867 33,057 17,303 76,582 73,009 48,198 19,219 81.07%
-
Tax Rate 19.74% 18.00% 10.89% 22.79% 11.03% 9.83% 15.14% -
Total Cost 414,858 270,983 130,543 527,713 384,316 250,812 119,336 129.30%
-
Net Worth 775,289 762,849 755,153 797,432 733,652 723,941 694,604 7.59%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 9,361 - 5,858 15,297 5,830 5,830 - -
Div Payout % 19.98% - 33.86% 19.98% 7.99% 12.10% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 775,289 762,849 755,153 797,432 733,652 723,941 694,604 7.59%
NOSH 162,534 162,654 162,748 162,741 161,954 161,955 161,912 0.25%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.10% 10.83% 11.70% 12.67% 15.96% 16.12% 13.87% -
ROE 6.05% 4.33% 2.29% 9.60% 9.95% 6.66% 2.77% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 283.92 186.83 90.84 371.32 282.38 184.62 85.57 122.29%
EPS 28.83 20.33 10.63 47.10 45.08 29.76 11.87 80.59%
DPS 5.76 0.00 3.60 9.40 3.60 3.60 0.00 -
NAPS 4.77 4.69 4.64 4.90 4.53 4.47 4.29 7.31%
Adjusted Per Share Value based on latest NOSH - 162,717
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 95.87 63.13 30.72 125.54 95.01 62.12 28.78 122.88%
EPS 9.74 6.87 3.59 15.91 15.17 10.01 3.99 81.19%
DPS 1.94 0.00 1.22 3.18 1.21 1.21 0.00 -
NAPS 1.6107 1.5848 1.5688 1.6567 1.5242 1.504 1.443 7.59%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.90 2.25 2.75 3.10 2.72 3.17 3.45 -
P/RPS 0.67 1.20 3.03 0.83 0.96 1.72 4.03 -69.73%
P/EPS 6.59 11.07 25.87 6.59 6.03 10.65 29.06 -62.77%
EY 15.18 9.03 3.87 15.18 16.57 9.39 3.44 168.79%
DY 3.03 0.00 1.31 3.03 1.32 1.14 0.00 -
P/NAPS 0.40 0.48 0.59 0.63 0.60 0.71 0.80 -36.97%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 30/05/05 28/02/05 29/11/04 01/09/04 31/05/04 -
Price 1.76 1.70 2.13 2.80 2.80 2.80 2.88 -
P/RPS 0.62 0.91 2.34 0.75 0.99 1.52 3.37 -67.61%
P/EPS 6.10 8.36 20.03 5.95 6.21 9.41 24.26 -60.12%
EY 16.38 11.95 4.99 16.81 16.10 10.63 4.12 150.75%
DY 3.27 0.00 1.69 3.36 1.29 1.29 0.00 -
P/NAPS 0.37 0.36 0.46 0.57 0.62 0.63 0.67 -32.66%

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