[WTK] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
01-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 50.78%
YoY- 117.04%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 147,846 151,141 158,316 160,455 138,555 143,219 159,523 -4.93%
PBT 19,417 17,480 28,607 30,806 22,648 15,925 16,468 11.59%
Tax -2,114 -1,973 -3,795 -1,827 -3,429 -2,982 -3,055 -21.74%
NP 17,303 15,507 24,812 28,979 19,219 12,943 13,413 18.48%
-
NP to SH 17,303 15,507 24,812 28,979 19,219 12,943 13,413 18.48%
-
Tax Rate 10.89% 11.29% 13.27% 5.93% 15.14% 18.73% 18.55% -
Total Cost 130,543 135,634 133,504 131,476 119,336 130,276 146,110 -7.22%
-
Net Worth 755,153 741,992 733,670 724,070 694,604 667,449 662,530 9.10%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 5,858 5,857 - 5,831 - - - -
Div Payout % 33.86% 37.78% - 20.12% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 755,153 741,992 733,670 724,070 694,604 667,449 662,530 9.10%
NOSH 162,748 162,717 161,958 161,984 161,912 162,396 162,384 0.14%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 11.70% 10.26% 15.67% 18.06% 13.87% 9.04% 8.41% -
ROE 2.29% 2.09% 3.38% 4.00% 2.77% 1.94% 2.02% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 90.84 92.89 97.75 99.06 85.57 88.19 98.24 -5.08%
EPS 10.63 9.53 15.32 17.89 11.87 7.97 8.26 18.29%
DPS 3.60 3.60 0.00 3.60 0.00 0.00 0.00 -
NAPS 4.64 4.56 4.53 4.47 4.29 4.11 4.08 8.94%
Adjusted Per Share Value based on latest NOSH - 161,984
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 30.72 31.40 32.89 33.33 28.78 29.75 33.14 -4.92%
EPS 3.59 3.22 5.15 6.02 3.99 2.69 2.79 18.28%
DPS 1.22 1.22 0.00 1.21 0.00 0.00 0.00 -
NAPS 1.5688 1.5415 1.5242 1.5043 1.443 1.3866 1.3764 9.10%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.75 3.10 2.72 3.17 3.45 2.08 2.26 -
P/RPS 3.03 3.34 2.78 3.20 4.03 2.36 2.30 20.15%
P/EPS 25.87 32.53 17.75 17.72 29.06 26.10 27.36 -3.66%
EY 3.87 3.07 5.63 5.64 3.44 3.83 3.65 3.97%
DY 1.31 1.16 0.00 1.14 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.60 0.71 0.80 0.51 0.55 4.78%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 29/11/04 01/09/04 31/05/04 27/02/04 28/11/03 -
Price 2.13 2.80 2.80 2.80 2.88 2.46 2.18 -
P/RPS 2.34 3.01 2.86 2.83 3.37 2.79 2.22 3.56%
P/EPS 20.03 29.38 18.28 15.65 24.26 30.87 26.39 -16.77%
EY 4.99 3.40 5.47 6.39 4.12 3.24 3.79 20.10%
DY 1.69 1.29 0.00 1.29 0.00 0.00 0.00 -
P/NAPS 0.46 0.61 0.62 0.63 0.67 0.60 0.53 -9.00%

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