[WTK] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -85.05%
YoY- -54.0%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 704,070 491,263 296,314 130,558 614,075 461,473 303,882 74.82%
PBT 155,956 98,173 41,393 11,781 70,857 58,083 40,122 146.60%
Tax -28,859 -19,581 -9,178 -4,889 -18,175 -11,468 -7,223 151.15%
NP 127,097 78,592 32,215 6,892 52,682 46,615 32,899 145.60%
-
NP to SH 128,278 79,646 33,297 7,960 53,257 46,867 33,057 146.33%
-
Tax Rate 18.50% 19.95% 22.17% 41.50% 25.65% 19.74% 18.00% -
Total Cost 576,973 412,671 264,099 123,666 561,393 414,858 270,983 65.27%
-
Net Worth 359,262 863,102 827,547 813,869 799,723 775,289 762,849 -39.38%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 39,014 24,381 9,754 - 16,758 9,361 - -
Div Payout % 30.41% 30.61% 29.30% - 31.47% 19.98% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 359,262 863,102 827,547 813,869 799,723 775,289 762,849 -39.38%
NOSH 162,562 162,542 162,583 162,448 162,545 162,534 162,654 -0.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 18.05% 16.00% 10.87% 5.28% 8.58% 10.10% 10.83% -
ROE 35.71% 9.23% 4.02% 0.98% 6.66% 6.05% 4.33% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 433.11 302.24 182.25 80.37 377.79 283.92 186.83 74.89%
EPS 31.56 49.00 20.48 4.90 32.76 28.83 20.33 33.96%
DPS 24.00 15.00 6.00 0.00 10.31 5.76 0.00 -
NAPS 2.21 5.31 5.09 5.01 4.92 4.77 4.69 -39.36%
Adjusted Per Share Value based on latest NOSH - 162,448
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 146.27 102.06 61.56 27.12 127.57 95.87 63.13 74.82%
EPS 26.65 16.55 6.92 1.65 11.06 9.74 6.87 146.27%
DPS 8.11 5.07 2.03 0.00 3.48 1.94 0.00 -
NAPS 0.7464 1.7931 1.7192 1.6908 1.6614 1.6107 1.5848 -39.38%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.80 3.20 2.24 2.02 1.72 1.90 2.25 -
P/RPS 0.88 1.06 1.23 2.51 0.46 0.67 1.20 -18.63%
P/EPS 4.82 6.53 10.94 41.22 5.25 6.59 11.07 -42.46%
EY 20.77 15.31 9.14 2.43 19.05 15.18 9.03 73.98%
DY 6.32 4.69 2.68 0.00 5.99 3.03 0.00 -
P/NAPS 1.72 0.60 0.44 0.40 0.35 0.40 0.48 133.62%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 17/11/06 28/08/06 31/05/06 28/02/06 29/11/05 30/08/05 -
Price 4.30 3.80 2.95 2.05 1.97 1.76 1.70 -
P/RPS 0.99 1.26 1.62 2.55 0.52 0.62 0.91 5.76%
P/EPS 5.45 7.76 14.40 41.84 6.01 6.10 8.36 -24.75%
EY 18.35 12.89 6.94 2.39 16.63 16.38 11.95 32.99%
DY 5.58 3.95 2.03 0.00 5.23 3.27 0.00 -
P/NAPS 1.95 0.72 0.58 0.41 0.40 0.37 0.36 207.48%

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