[WTK] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 61.06%
YoY- 140.87%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 489,791 322,834 161,332 704,070 491,263 296,314 130,558 141.24%
PBT 72,748 54,701 36,147 155,956 98,173 41,393 11,781 236.21%
Tax -15,095 -10,342 -6,854 -28,859 -19,581 -9,178 -4,889 111.89%
NP 57,653 44,359 29,293 127,097 78,592 32,215 6,892 311.55%
-
NP to SH 57,719 44,418 29,336 128,278 79,646 33,297 7,960 274.17%
-
Tax Rate 20.75% 18.91% 18.96% 18.50% 19.95% 22.17% 41.50% -
Total Cost 432,138 278,475 132,039 576,973 412,671 264,099 123,666 130.10%
-
Net Worth 1,023,630 1,021,886 926,400 359,262 863,102 827,547 813,869 16.50%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 12,902 5,109 - 39,014 24,381 9,754 - -
Div Payout % 22.35% 11.50% - 30.41% 30.61% 29.30% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,023,630 1,021,886 926,400 359,262 863,102 827,547 813,869 16.50%
NOSH 430,096 170,314 162,526 162,562 162,542 162,583 162,448 91.26%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.77% 13.74% 18.16% 18.05% 16.00% 10.87% 5.28% -
ROE 5.64% 4.35% 3.17% 35.71% 9.23% 4.02% 0.98% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 113.88 189.55 99.27 433.11 302.24 182.25 80.37 26.12%
EPS 13.42 26.08 18.05 31.56 49.00 20.48 4.90 95.63%
DPS 3.00 3.00 0.00 24.00 15.00 6.00 0.00 -
NAPS 2.38 6.00 5.70 2.21 5.31 5.09 5.01 -39.08%
Adjusted Per Share Value based on latest NOSH - 162,539
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 101.75 67.07 33.52 146.27 102.06 61.56 27.12 141.25%
EPS 11.99 9.23 6.09 26.65 16.55 6.92 1.65 274.71%
DPS 2.68 1.06 0.00 8.11 5.07 2.03 0.00 -
NAPS 2.1266 2.123 1.9246 0.7464 1.7931 1.7192 1.6908 16.50%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.46 4.35 4.30 3.80 3.20 2.24 2.02 -
P/RPS 2.16 2.29 4.33 0.88 1.06 1.23 2.51 -9.51%
P/EPS 18.33 16.68 23.82 4.82 6.53 10.94 41.22 -41.71%
EY 5.46 6.00 4.20 20.77 15.31 9.14 2.43 71.46%
DY 1.22 0.69 0.00 6.32 4.69 2.68 0.00 -
P/NAPS 1.03 0.72 0.75 1.72 0.60 0.44 0.40 87.75%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 28/05/07 28/02/07 17/11/06 28/08/06 31/05/06 -
Price 2.31 2.20 4.45 4.30 3.80 2.95 2.05 -
P/RPS 2.03 1.16 4.48 0.99 1.26 1.62 2.55 -14.09%
P/EPS 17.21 8.44 24.65 5.45 7.76 14.40 41.84 -44.66%
EY 5.81 11.85 4.06 18.35 12.89 6.94 2.39 80.69%
DY 1.30 1.36 0.00 5.58 3.95 2.03 0.00 -
P/NAPS 0.97 0.37 0.78 1.95 0.72 0.58 0.41 77.45%

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