[WTK] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -32.27%
YoY- 47.06%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 143,219 159,523 139,377 123,554 132,454 142,036 120,341 12.26%
PBT 15,925 16,468 14,523 12,022 16,246 20,441 10,914 28.55%
Tax -2,982 -3,055 -1,171 -3,181 -3,192 -4,357 -3,139 -3.35%
NP 12,943 13,413 13,352 8,841 13,054 16,084 7,775 40.33%
-
NP to SH 12,943 13,413 13,352 8,841 13,054 16,291 7,775 40.33%
-
Tax Rate 18.73% 18.55% 8.06% 26.46% 19.65% 21.32% 28.76% -
Total Cost 130,276 146,110 126,025 114,713 119,400 125,952 112,566 10.20%
-
Net Worth 667,449 662,530 655,432 640,769 628,140 623,279 603,457 6.93%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 667,449 662,530 655,432 640,769 628,140 623,279 603,457 6.93%
NOSH 162,396 162,384 162,235 162,220 162,730 164,888 162,656 -0.10%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.04% 8.41% 9.58% 7.16% 9.86% 11.32% 6.46% -
ROE 1.94% 2.02% 2.04% 1.38% 2.08% 2.61% 1.29% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 88.19 98.24 85.91 76.16 81.39 86.14 73.98 12.39%
EPS 7.97 8.26 8.23 5.45 8.02 9.88 4.78 40.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.11 4.08 4.04 3.95 3.86 3.78 3.71 7.04%
Adjusted Per Share Value based on latest NOSH - 162,220
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 29.75 33.14 28.96 25.67 27.52 29.51 25.00 12.26%
EPS 2.69 2.79 2.77 1.84 2.71 3.38 1.62 40.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3866 1.3764 1.3617 1.3312 1.305 1.2949 1.2537 6.92%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.08 2.26 2.35 2.35 2.42 2.47 2.50 -
P/RPS 2.36 2.30 2.74 3.09 2.97 2.87 3.38 -21.24%
P/EPS 26.10 27.36 28.55 43.12 30.17 25.00 52.30 -37.00%
EY 3.83 3.65 3.50 2.32 3.31 4.00 1.91 58.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.58 0.59 0.63 0.65 0.67 -16.59%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 26/08/03 30/05/03 28/02/03 29/11/02 27/08/02 -
Price 2.46 2.18 2.44 2.27 2.38 2.43 2.58 -
P/RPS 2.79 2.22 2.84 2.98 2.92 2.82 3.49 -13.82%
P/EPS 30.87 26.39 29.65 41.65 29.67 24.60 53.97 -31.02%
EY 3.24 3.79 3.37 2.40 3.37 4.07 1.85 45.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.60 0.57 0.62 0.64 0.70 -9.74%

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