[WTK] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 4.93%
YoY- 669.49%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 166,957 161,502 161,332 212,807 194,949 165,756 130,558 17.79%
PBT 18,047 18,554 36,147 57,783 56,780 29,612 11,781 32.85%
Tax -4,753 -3,488 -6,854 -9,278 -10,403 -4,289 -4,889 -1.86%
NP 13,294 15,066 29,293 48,505 46,377 25,323 6,892 54.89%
-
NP to SH 13,301 15,082 29,336 48,632 46,349 25,337 7,960 40.77%
-
Tax Rate 26.34% 18.80% 18.96% 16.06% 18.32% 14.48% 41.50% -
Total Cost 153,663 146,436 132,039 164,302 148,572 140,433 123,666 15.56%
-
Net Worth 1,034,522 1,021,354 926,400 812,697 863,252 827,231 813,869 17.32%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 5,106 - 14,628 14,631 9,751 - -
Div Payout % - 33.86% - 30.08% 31.57% 38.49% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,034,522 1,021,354 926,400 812,697 863,252 827,231 813,869 17.32%
NOSH 434,673 170,225 162,526 162,539 162,571 162,520 162,448 92.62%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.96% 9.33% 18.16% 22.79% 23.79% 15.28% 5.28% -
ROE 1.29% 1.48% 3.17% 5.98% 5.37% 3.06% 0.98% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 38.41 94.88 99.27 130.93 119.92 101.99 80.37 -38.84%
EPS 3.06 8.86 18.05 11.97 28.51 15.59 4.90 -26.91%
DPS 0.00 3.00 0.00 9.00 9.00 6.00 0.00 -
NAPS 2.38 6.00 5.70 5.00 5.31 5.09 5.01 -39.08%
Adjusted Per Share Value based on latest NOSH - 162,539
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 34.69 33.55 33.52 44.21 40.50 34.44 27.12 17.81%
EPS 2.76 3.13 6.09 10.10 9.63 5.26 1.65 40.86%
DPS 0.00 1.06 0.00 3.04 3.04 2.03 0.00 -
NAPS 2.1492 2.1219 1.9246 1.6884 1.7934 1.7186 1.6908 17.32%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.46 4.35 4.30 3.80 3.20 2.24 2.02 -
P/RPS 6.40 4.58 4.33 2.90 2.67 2.20 2.51 86.53%
P/EPS 80.39 49.10 23.82 12.70 11.22 14.37 41.22 56.03%
EY 1.24 2.04 4.20 7.87 8.91 6.96 2.43 -36.11%
DY 0.00 0.69 0.00 2.37 2.81 2.68 0.00 -
P/NAPS 1.03 0.72 0.75 0.76 0.60 0.44 0.40 87.75%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 28/05/07 28/02/07 17/11/06 28/08/06 31/05/06 -
Price 2.31 2.20 4.45 4.30 3.80 2.95 2.05 -
P/RPS 6.01 2.32 4.48 3.28 3.17 2.89 2.55 77.00%
P/EPS 75.49 24.83 24.65 14.37 13.33 18.92 41.84 48.15%
EY 1.32 4.03 4.06 6.96 7.50 5.28 2.39 -32.65%
DY 0.00 1.36 0.00 2.09 2.37 2.03 0.00 -
P/NAPS 0.97 0.37 0.78 0.86 0.72 0.58 0.41 77.45%

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