[WTK] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -14.38%
YoY- 84.98%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 156,036 147,846 151,141 158,316 160,455 138,555 143,219 5.88%
PBT 20,705 19,417 17,480 28,607 30,806 22,648 15,925 19.14%
Tax -4,949 -2,114 -1,973 -3,795 -1,827 -3,429 -2,982 40.21%
NP 15,756 17,303 15,507 24,812 28,979 19,219 12,943 14.02%
-
NP to SH 15,754 17,303 15,507 24,812 28,979 19,219 12,943 14.01%
-
Tax Rate 23.90% 10.89% 11.29% 13.27% 5.93% 15.14% 18.73% -
Total Cost 140,280 130,543 135,634 133,504 131,476 119,336 130,276 5.06%
-
Net Worth 763,151 755,153 741,992 733,670 724,070 694,604 667,449 9.35%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 5,858 5,857 - 5,831 - - -
Div Payout % - 33.86% 37.78% - 20.12% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 763,151 755,153 741,992 733,670 724,070 694,604 667,449 9.35%
NOSH 162,718 162,748 162,717 161,958 161,984 161,912 162,396 0.13%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.10% 11.70% 10.26% 15.67% 18.06% 13.87% 9.04% -
ROE 2.06% 2.29% 2.09% 3.38% 4.00% 2.77% 1.94% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 95.89 90.84 92.89 97.75 99.06 85.57 88.19 5.74%
EPS 9.69 10.63 9.53 15.32 17.89 11.87 7.97 13.92%
DPS 0.00 3.60 3.60 0.00 3.60 0.00 0.00 -
NAPS 4.69 4.64 4.56 4.53 4.47 4.29 4.11 9.20%
Adjusted Per Share Value based on latest NOSH - 161,958
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 32.42 30.72 31.40 32.89 33.33 28.78 29.75 5.90%
EPS 3.27 3.59 3.22 5.15 6.02 3.99 2.69 13.91%
DPS 0.00 1.22 1.22 0.00 1.21 0.00 0.00 -
NAPS 1.5855 1.5688 1.5415 1.5242 1.5043 1.443 1.3866 9.35%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.25 2.75 3.10 2.72 3.17 3.45 2.08 -
P/RPS 2.35 3.03 3.34 2.78 3.20 4.03 2.36 -0.28%
P/EPS 23.24 25.87 32.53 17.75 17.72 29.06 26.10 -7.45%
EY 4.30 3.87 3.07 5.63 5.64 3.44 3.83 8.02%
DY 0.00 1.31 1.16 0.00 1.14 0.00 0.00 -
P/NAPS 0.48 0.59 0.68 0.60 0.71 0.80 0.51 -3.96%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 29/11/04 01/09/04 31/05/04 27/02/04 -
Price 1.70 2.13 2.80 2.80 2.80 2.88 2.46 -
P/RPS 1.77 2.34 3.01 2.86 2.83 3.37 2.79 -26.18%
P/EPS 17.56 20.03 29.38 18.28 15.65 24.26 30.87 -31.37%
EY 5.70 4.99 3.40 5.47 6.39 4.12 3.24 45.78%
DY 0.00 1.69 1.29 0.00 1.29 0.00 0.00 -
P/NAPS 0.36 0.46 0.61 0.62 0.63 0.67 0.60 -28.88%

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