[WTK] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -60.41%
YoY- 117.38%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 604,295 457,325 299,010 138,555 565,673 422,454 262,931 73.71%
PBT 99,189 82,060 53,454 22,648 58,669 42,743 26,275 141.47%
Tax -22,607 -9,051 -5,256 -3,429 -10,119 -7,137 -4,082 211.40%
NP 76,582 73,009 48,198 19,219 48,550 35,606 22,193 127.49%
-
NP to SH 76,582 73,009 48,198 19,219 48,550 35,606 22,193 127.49%
-
Tax Rate 22.79% 11.03% 9.83% 15.14% 17.25% 16.70% 15.54% -
Total Cost 527,713 384,316 250,812 119,336 517,123 386,848 240,738 68.34%
-
Net Worth 797,432 733,652 723,941 694,604 667,136 662,437 655,886 13.84%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 15,297 5,830 5,830 - - - - -
Div Payout % 19.98% 7.99% 12.10% - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 797,432 733,652 723,941 694,604 667,136 662,437 655,886 13.84%
NOSH 162,741 161,954 161,955 161,912 162,320 162,362 162,348 0.16%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 12.67% 15.96% 16.12% 13.87% 8.58% 8.43% 8.44% -
ROE 9.60% 9.95% 6.66% 2.77% 7.28% 5.38% 3.38% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 371.32 282.38 184.62 85.57 348.49 260.19 161.95 73.44%
EPS 47.10 45.08 29.76 11.87 29.91 21.93 13.67 127.26%
DPS 9.40 3.60 3.60 0.00 0.00 0.00 0.00 -
NAPS 4.90 4.53 4.47 4.29 4.11 4.08 4.04 13.66%
Adjusted Per Share Value based on latest NOSH - 161,912
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 125.54 95.01 62.12 28.78 117.52 87.77 54.62 73.72%
EPS 15.91 15.17 10.01 3.99 10.09 7.40 4.61 127.51%
DPS 3.18 1.21 1.21 0.00 0.00 0.00 0.00 -
NAPS 1.6567 1.5242 1.504 1.443 1.386 1.3762 1.3626 13.84%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 3.10 2.72 3.17 3.45 2.08 2.26 2.35 -
P/RPS 0.83 0.96 1.72 4.03 0.60 0.87 1.45 -30.94%
P/EPS 6.59 6.03 10.65 29.06 6.95 10.31 17.19 -47.07%
EY 15.18 16.57 9.39 3.44 14.38 9.70 5.82 88.93%
DY 3.03 1.32 1.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.71 0.80 0.51 0.55 0.58 5.64%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 01/09/04 31/05/04 27/02/04 28/11/03 26/08/03 -
Price 2.80 2.80 2.80 2.88 2.46 2.18 2.44 -
P/RPS 0.75 0.99 1.52 3.37 0.71 0.84 1.51 -37.14%
P/EPS 5.95 6.21 9.41 24.26 8.22 9.94 17.85 -51.76%
EY 16.81 16.10 10.63 4.12 12.16 10.06 5.60 107.39%
DY 3.36 1.29 1.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.63 0.67 0.60 0.53 0.60 -3.34%

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