[WTK] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 0.46%
YoY- -17.67%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 160,455 138,555 143,219 159,523 139,377 123,554 132,454 13.65%
PBT 30,806 22,648 15,925 16,468 14,523 12,022 16,246 53.25%
Tax -1,827 -3,429 -2,982 -3,055 -1,171 -3,181 -3,192 -31.08%
NP 28,979 19,219 12,943 13,413 13,352 8,841 13,054 70.25%
-
NP to SH 28,979 19,219 12,943 13,413 13,352 8,841 13,054 70.25%
-
Tax Rate 5.93% 15.14% 18.73% 18.55% 8.06% 26.46% 19.65% -
Total Cost 131,476 119,336 130,276 146,110 126,025 114,713 119,400 6.64%
-
Net Worth 724,070 694,604 667,449 662,530 655,432 640,769 628,140 9.94%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 5,831 - - - - - - -
Div Payout % 20.12% - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 724,070 694,604 667,449 662,530 655,432 640,769 628,140 9.94%
NOSH 161,984 161,912 162,396 162,384 162,235 162,220 162,730 -0.30%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 18.06% 13.87% 9.04% 8.41% 9.58% 7.16% 9.86% -
ROE 4.00% 2.77% 1.94% 2.02% 2.04% 1.38% 2.08% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 99.06 85.57 88.19 98.24 85.91 76.16 81.39 14.00%
EPS 17.89 11.87 7.97 8.26 8.23 5.45 8.02 70.80%
DPS 3.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.47 4.29 4.11 4.08 4.04 3.95 3.86 10.28%
Adjusted Per Share Value based on latest NOSH - 162,384
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 33.33 28.78 29.75 33.14 28.96 25.67 27.52 13.63%
EPS 6.02 3.99 2.69 2.79 2.77 1.84 2.71 70.33%
DPS 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5043 1.443 1.3866 1.3764 1.3617 1.3312 1.305 9.94%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.17 3.45 2.08 2.26 2.35 2.35 2.42 -
P/RPS 3.20 4.03 2.36 2.30 2.74 3.09 2.97 5.10%
P/EPS 17.72 29.06 26.10 27.36 28.55 43.12 30.17 -29.88%
EY 5.64 3.44 3.83 3.65 3.50 2.32 3.31 42.70%
DY 1.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 0.51 0.55 0.58 0.59 0.63 8.30%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 01/09/04 31/05/04 27/02/04 28/11/03 26/08/03 30/05/03 28/02/03 -
Price 2.80 2.88 2.46 2.18 2.44 2.27 2.38 -
P/RPS 2.83 3.37 2.79 2.22 2.84 2.98 2.92 -2.06%
P/EPS 15.65 24.26 30.87 26.39 29.65 41.65 29.67 -34.74%
EY 6.39 4.12 3.24 3.79 3.37 2.40 3.37 53.25%
DY 1.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.60 0.53 0.60 0.57 0.62 1.07%

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