[WTK] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -19.87%
YoY- 18.09%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 159,523 139,377 123,554 132,454 142,036 120,341 103,390 33.48%
PBT 16,468 14,523 12,022 16,246 20,441 10,914 7,603 67.32%
Tax -3,055 -1,171 -3,181 -3,192 -4,357 -3,139 -1,591 54.42%
NP 13,413 13,352 8,841 13,054 16,084 7,775 6,012 70.65%
-
NP to SH 13,413 13,352 8,841 13,054 16,291 7,775 6,012 70.65%
-
Tax Rate 18.55% 8.06% 26.46% 19.65% 21.32% 28.76% 20.93% -
Total Cost 146,110 126,025 114,713 119,400 125,952 112,566 97,378 31.03%
-
Net Worth 662,530 655,432 640,769 628,140 623,279 603,457 596,312 7.26%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 662,530 655,432 640,769 628,140 623,279 603,457 596,312 7.26%
NOSH 162,384 162,235 162,220 162,730 164,888 162,656 162,926 -0.22%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.41% 9.58% 7.16% 9.86% 11.32% 6.46% 5.81% -
ROE 2.02% 2.04% 1.38% 2.08% 2.61% 1.29% 1.01% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 98.24 85.91 76.16 81.39 86.14 73.98 63.46 33.78%
EPS 8.26 8.23 5.45 8.02 9.88 4.78 3.69 71.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.08 4.04 3.95 3.86 3.78 3.71 3.66 7.50%
Adjusted Per Share Value based on latest NOSH - 162,730
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 33.14 28.96 25.67 27.52 29.51 25.00 21.48 33.48%
EPS 2.79 2.77 1.84 2.71 3.38 1.62 1.25 70.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3764 1.3617 1.3312 1.305 1.2949 1.2537 1.2388 7.26%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.26 2.35 2.35 2.42 2.47 2.50 2.02 -
P/RPS 2.30 2.74 3.09 2.97 2.87 3.38 3.18 -19.40%
P/EPS 27.36 28.55 43.12 30.17 25.00 52.30 54.74 -36.99%
EY 3.65 3.50 2.32 3.31 4.00 1.91 1.83 58.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.59 0.63 0.65 0.67 0.55 0.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 26/08/03 30/05/03 28/02/03 29/11/02 27/08/02 24/05/02 -
Price 2.18 2.44 2.27 2.38 2.43 2.58 2.58 -
P/RPS 2.22 2.84 2.98 2.92 2.82 3.49 4.07 -33.21%
P/EPS 26.39 29.65 41.65 29.67 24.60 53.97 69.92 -47.74%
EY 3.79 3.37 2.40 3.37 4.07 1.85 1.43 91.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.57 0.62 0.64 0.70 0.70 -16.91%

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