[WTK] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 82.93%
YoY- 235.62%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 161,502 161,332 212,807 194,949 165,756 130,558 152,912 3.72%
PBT 18,554 36,147 57,783 56,780 29,612 11,781 13,462 23.91%
Tax -3,488 -6,854 -9,278 -10,403 -4,289 -4,889 -7,453 -39.80%
NP 15,066 29,293 48,505 46,377 25,323 6,892 6,009 84.86%
-
NP to SH 15,082 29,336 48,632 46,349 25,337 7,960 6,320 78.86%
-
Tax Rate 18.80% 18.96% 16.06% 18.32% 14.48% 41.50% 55.36% -
Total Cost 146,436 132,039 164,302 148,572 140,433 123,666 146,903 -0.21%
-
Net Worth 1,021,354 926,400 812,697 863,252 827,231 813,869 812,974 16.47%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,106 - 14,628 14,631 9,751 - 7,398 -21.95%
Div Payout % 33.86% - 30.08% 31.57% 38.49% - 117.06% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,021,354 926,400 812,697 863,252 827,231 813,869 812,974 16.47%
NOSH 170,225 162,526 162,539 162,571 162,520 162,448 162,594 3.11%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.33% 18.16% 22.79% 23.79% 15.28% 5.28% 3.93% -
ROE 1.48% 3.17% 5.98% 5.37% 3.06% 0.98% 0.78% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 94.88 99.27 130.93 119.92 101.99 80.37 94.04 0.59%
EPS 8.86 18.05 11.97 28.51 15.59 4.90 3.89 73.37%
DPS 3.00 0.00 9.00 9.00 6.00 0.00 4.55 -24.30%
NAPS 6.00 5.70 5.00 5.31 5.09 5.01 5.00 12.96%
Adjusted Per Share Value based on latest NOSH - 162,571
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 33.55 33.52 44.21 40.50 34.44 27.12 31.77 3.71%
EPS 3.13 6.09 10.10 9.63 5.26 1.65 1.31 79.00%
DPS 1.06 0.00 3.04 3.04 2.03 0.00 1.54 -22.09%
NAPS 2.1219 1.9246 1.6884 1.7934 1.7186 1.6908 1.689 16.47%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.35 4.30 3.80 3.20 2.24 2.02 1.72 -
P/RPS 4.58 4.33 2.90 2.67 2.20 2.51 1.83 84.64%
P/EPS 49.10 23.82 12.70 11.22 14.37 41.22 44.25 7.20%
EY 2.04 4.20 7.87 8.91 6.96 2.43 2.26 -6.61%
DY 0.69 0.00 2.37 2.81 2.68 0.00 2.65 -59.32%
P/NAPS 0.72 0.75 0.76 0.60 0.44 0.40 0.34 65.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 28/05/07 28/02/07 17/11/06 28/08/06 31/05/06 28/02/06 -
Price 2.20 4.45 4.30 3.80 2.95 2.05 1.97 -
P/RPS 2.32 4.48 3.28 3.17 2.89 2.55 2.09 7.22%
P/EPS 24.83 24.65 14.37 13.33 18.92 41.84 50.68 -37.93%
EY 4.03 4.06 6.96 7.50 5.28 2.39 1.97 61.35%
DY 1.36 0.00 2.09 2.37 2.03 0.00 2.31 -29.82%
P/NAPS 0.37 0.78 0.86 0.72 0.58 0.41 0.39 -3.45%

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