[WTK] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 13.63%
YoY- -30.46%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 491,263 296,314 130,558 614,075 461,473 303,882 147,846 122.51%
PBT 98,173 41,393 11,781 70,857 58,083 40,122 19,417 194.29%
Tax -19,581 -9,178 -4,889 -18,175 -11,468 -7,223 -2,114 340.45%
NP 78,592 32,215 6,892 52,682 46,615 32,899 17,303 174.01%
-
NP to SH 79,646 33,297 7,960 53,257 46,867 33,057 17,303 176.45%
-
Tax Rate 19.95% 22.17% 41.50% 25.65% 19.74% 18.00% 10.89% -
Total Cost 412,671 264,099 123,666 561,393 414,858 270,983 130,543 115.24%
-
Net Worth 863,102 827,547 813,869 799,723 775,289 762,849 755,153 9.30%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 24,381 9,754 - 16,758 9,361 - 5,858 158.51%
Div Payout % 30.61% 29.30% - 31.47% 19.98% - 33.86% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 863,102 827,547 813,869 799,723 775,289 762,849 755,153 9.30%
NOSH 162,542 162,583 162,448 162,545 162,534 162,654 162,748 -0.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 16.00% 10.87% 5.28% 8.58% 10.10% 10.83% 11.70% -
ROE 9.23% 4.02% 0.98% 6.66% 6.05% 4.33% 2.29% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 302.24 182.25 80.37 377.79 283.92 186.83 90.84 122.70%
EPS 49.00 20.48 4.90 32.76 28.83 20.33 10.63 176.71%
DPS 15.00 6.00 0.00 10.31 5.76 0.00 3.60 158.71%
NAPS 5.31 5.09 5.01 4.92 4.77 4.69 4.64 9.39%
Adjusted Per Share Value based on latest NOSH - 162,594
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 102.06 61.56 27.12 127.57 95.87 63.13 30.72 122.48%
EPS 16.55 6.92 1.65 11.06 9.74 6.87 3.59 176.73%
DPS 5.07 2.03 0.00 3.48 1.94 0.00 1.22 158.25%
NAPS 1.7931 1.7192 1.6908 1.6614 1.6107 1.5848 1.5688 9.30%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.20 2.24 2.02 1.72 1.90 2.25 2.75 -
P/RPS 1.06 1.23 2.51 0.46 0.67 1.20 3.03 -50.31%
P/EPS 6.53 10.94 41.22 5.25 6.59 11.07 25.87 -60.02%
EY 15.31 9.14 2.43 19.05 15.18 9.03 3.87 149.92%
DY 4.69 2.68 0.00 5.99 3.03 0.00 1.31 133.84%
P/NAPS 0.60 0.44 0.40 0.35 0.40 0.48 0.59 1.12%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 28/08/06 31/05/06 28/02/06 29/11/05 30/08/05 30/05/05 -
Price 3.80 2.95 2.05 1.97 1.76 1.70 2.13 -
P/RPS 1.26 1.62 2.55 0.52 0.62 0.91 2.34 -33.78%
P/EPS 7.76 14.40 41.84 6.01 6.10 8.36 20.03 -46.82%
EY 12.89 6.94 2.39 16.63 16.38 11.95 4.99 88.15%
DY 3.95 2.03 0.00 5.23 3.27 0.00 1.69 76.02%
P/NAPS 0.72 0.58 0.41 0.40 0.37 0.36 0.46 34.77%

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