[WTK] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -54.24%
YoY- -59.24%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 194,949 165,756 130,558 152,912 157,591 156,036 147,846 20.22%
PBT 56,780 29,612 11,781 13,462 17,961 20,705 19,417 104.35%
Tax -10,403 -4,289 -4,889 -7,453 -4,245 -4,949 -2,114 189.03%
NP 46,377 25,323 6,892 6,009 13,716 15,756 17,303 92.83%
-
NP to SH 46,349 25,337 7,960 6,320 13,810 15,754 17,303 92.76%
-
Tax Rate 18.32% 14.48% 41.50% 55.36% 23.63% 23.90% 10.89% -
Total Cost 148,572 140,433 123,666 146,903 143,875 140,280 130,543 8.99%
-
Net Worth 863,252 827,231 813,869 812,974 775,740 763,151 755,153 9.32%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 14,631 9,751 - 7,398 9,367 - 5,858 83.98%
Div Payout % 31.57% 38.49% - 117.06% 67.83% - 33.86% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 863,252 827,231 813,869 812,974 775,740 763,151 755,153 9.32%
NOSH 162,571 162,520 162,448 162,594 162,629 162,718 162,748 -0.07%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 23.79% 15.28% 5.28% 3.93% 8.70% 10.10% 11.70% -
ROE 5.37% 3.06% 0.98% 0.78% 1.78% 2.06% 2.29% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 119.92 101.99 80.37 94.04 96.90 95.89 90.84 20.31%
EPS 28.51 15.59 4.90 3.89 8.50 9.69 10.63 92.92%
DPS 9.00 6.00 0.00 4.55 5.76 0.00 3.60 84.09%
NAPS 5.31 5.09 5.01 5.00 4.77 4.69 4.64 9.39%
Adjusted Per Share Value based on latest NOSH - 162,594
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 40.50 34.44 27.12 31.77 32.74 32.42 30.72 20.21%
EPS 9.63 5.26 1.65 1.31 2.87 3.27 3.59 92.94%
DPS 3.04 2.03 0.00 1.54 1.95 0.00 1.22 83.69%
NAPS 1.7934 1.7186 1.6908 1.689 1.6116 1.5855 1.5688 9.32%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.20 2.24 2.02 1.72 1.90 2.25 2.75 -
P/RPS 2.67 2.20 2.51 1.83 1.96 2.35 3.03 -8.07%
P/EPS 11.22 14.37 41.22 44.25 22.37 23.24 25.87 -42.67%
EY 8.91 6.96 2.43 2.26 4.47 4.30 3.87 74.27%
DY 2.81 2.68 0.00 2.65 3.03 0.00 1.31 66.24%
P/NAPS 0.60 0.44 0.40 0.34 0.40 0.48 0.59 1.12%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 28/08/06 31/05/06 28/02/06 29/11/05 30/08/05 30/05/05 -
Price 3.80 2.95 2.05 1.97 1.76 1.70 2.13 -
P/RPS 3.17 2.89 2.55 2.09 1.82 1.77 2.34 22.40%
P/EPS 13.33 18.92 41.84 50.68 20.73 17.56 20.03 -23.75%
EY 7.50 5.28 2.39 1.97 4.82 5.70 4.99 31.17%
DY 2.37 2.03 0.00 2.31 3.27 0.00 1.69 25.26%
P/NAPS 0.72 0.58 0.41 0.39 0.37 0.36 0.46 34.77%

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