[WTK] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 48.49%
YoY- 117.38%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 151,141 158,316 160,455 138,555 143,219 159,523 139,377 5.52%
PBT 17,480 28,607 30,806 22,648 15,925 16,468 14,523 13.08%
Tax -1,973 -3,795 -1,827 -3,429 -2,982 -3,055 -1,171 41.37%
NP 15,507 24,812 28,979 19,219 12,943 13,413 13,352 10.43%
-
NP to SH 15,507 24,812 28,979 19,219 12,943 13,413 13,352 10.43%
-
Tax Rate 11.29% 13.27% 5.93% 15.14% 18.73% 18.55% 8.06% -
Total Cost 135,634 133,504 131,476 119,336 130,276 146,110 126,025 4.99%
-
Net Worth 741,992 733,670 724,070 694,604 667,449 662,530 655,432 8.58%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 5,857 - 5,831 - - - - -
Div Payout % 37.78% - 20.12% - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 741,992 733,670 724,070 694,604 667,449 662,530 655,432 8.58%
NOSH 162,717 161,958 161,984 161,912 162,396 162,384 162,235 0.19%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.26% 15.67% 18.06% 13.87% 9.04% 8.41% 9.58% -
ROE 2.09% 3.38% 4.00% 2.77% 1.94% 2.02% 2.04% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 92.89 97.75 99.06 85.57 88.19 98.24 85.91 5.32%
EPS 9.53 15.32 17.89 11.87 7.97 8.26 8.23 10.22%
DPS 3.60 0.00 3.60 0.00 0.00 0.00 0.00 -
NAPS 4.56 4.53 4.47 4.29 4.11 4.08 4.04 8.36%
Adjusted Per Share Value based on latest NOSH - 161,912
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 31.40 32.89 33.33 28.78 29.75 33.14 28.96 5.51%
EPS 3.22 5.15 6.02 3.99 2.69 2.79 2.77 10.50%
DPS 1.22 0.00 1.21 0.00 0.00 0.00 0.00 -
NAPS 1.5415 1.5242 1.5043 1.443 1.3866 1.3764 1.3617 8.57%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 3.10 2.72 3.17 3.45 2.08 2.26 2.35 -
P/RPS 3.34 2.78 3.20 4.03 2.36 2.30 2.74 14.04%
P/EPS 32.53 17.75 17.72 29.06 26.10 27.36 28.55 9.04%
EY 3.07 5.63 5.64 3.44 3.83 3.65 3.50 -8.33%
DY 1.16 0.00 1.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.60 0.71 0.80 0.51 0.55 0.58 11.13%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 01/09/04 31/05/04 27/02/04 28/11/03 26/08/03 -
Price 2.80 2.80 2.80 2.88 2.46 2.18 2.44 -
P/RPS 3.01 2.86 2.83 3.37 2.79 2.22 2.84 3.93%
P/EPS 29.38 18.28 15.65 24.26 30.87 26.39 29.65 -0.60%
EY 3.40 5.47 6.39 4.12 3.24 3.79 3.37 0.58%
DY 1.29 0.00 1.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.63 0.67 0.60 0.53 0.60 1.10%

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