[WTK] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -77.41%
YoY- -9.97%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 614,075 461,473 303,882 147,846 604,295 457,325 299,010 61.35%
PBT 70,857 58,083 40,122 19,417 99,189 82,060 53,454 20.60%
Tax -18,175 -11,468 -7,223 -2,114 -22,607 -9,051 -5,256 128.15%
NP 52,682 46,615 32,899 17,303 76,582 73,009 48,198 6.09%
-
NP to SH 53,257 46,867 33,057 17,303 76,582 73,009 48,198 6.86%
-
Tax Rate 25.65% 19.74% 18.00% 10.89% 22.79% 11.03% 9.83% -
Total Cost 561,393 414,858 270,983 130,543 527,713 384,316 250,812 70.86%
-
Net Worth 799,723 775,289 762,849 755,153 797,432 733,652 723,941 6.84%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 16,758 9,361 - 5,858 15,297 5,830 5,830 101.77%
Div Payout % 31.47% 19.98% - 33.86% 19.98% 7.99% 12.10% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 799,723 775,289 762,849 755,153 797,432 733,652 723,941 6.84%
NOSH 162,545 162,534 162,654 162,748 162,741 161,954 161,955 0.24%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.58% 10.10% 10.83% 11.70% 12.67% 15.96% 16.12% -
ROE 6.66% 6.05% 4.33% 2.29% 9.60% 9.95% 6.66% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 377.79 283.92 186.83 90.84 371.32 282.38 184.62 60.97%
EPS 32.76 28.83 20.33 10.63 47.10 45.08 29.76 6.59%
DPS 10.31 5.76 0.00 3.60 9.40 3.60 3.60 101.28%
NAPS 4.92 4.77 4.69 4.64 4.90 4.53 4.47 6.58%
Adjusted Per Share Value based on latest NOSH - 162,748
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 127.57 95.87 63.13 30.72 125.54 95.01 62.12 61.35%
EPS 11.06 9.74 6.87 3.59 15.91 15.17 10.01 6.85%
DPS 3.48 1.94 0.00 1.22 3.18 1.21 1.21 101.84%
NAPS 1.6614 1.6107 1.5848 1.5688 1.6567 1.5242 1.504 6.84%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.72 1.90 2.25 2.75 3.10 2.72 3.17 -
P/RPS 0.46 0.67 1.20 3.03 0.83 0.96 1.72 -58.39%
P/EPS 5.25 6.59 11.07 25.87 6.59 6.03 10.65 -37.51%
EY 19.05 15.18 9.03 3.87 15.18 16.57 9.39 60.05%
DY 5.99 3.03 0.00 1.31 3.03 1.32 1.14 201.32%
P/NAPS 0.35 0.40 0.48 0.59 0.63 0.60 0.71 -37.51%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 30/08/05 30/05/05 28/02/05 29/11/04 01/09/04 -
Price 1.97 1.76 1.70 2.13 2.80 2.80 2.80 -
P/RPS 0.52 0.62 0.91 2.34 0.75 0.99 1.52 -50.98%
P/EPS 6.01 6.10 8.36 20.03 5.95 6.21 9.41 -25.77%
EY 16.63 16.38 11.95 4.99 16.81 16.10 10.63 34.65%
DY 5.23 3.27 0.00 1.69 3.36 1.29 1.29 153.61%
P/NAPS 0.40 0.37 0.36 0.46 0.57 0.62 0.63 -26.06%

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