[WTK] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 25.95%
YoY- -54.0%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 212,807 194,949 165,756 130,558 152,912 157,591 156,036 22.91%
PBT 57,783 56,780 29,612 11,781 13,462 17,961 20,705 97.85%
Tax -9,278 -10,403 -4,289 -4,889 -7,453 -4,245 -4,949 51.86%
NP 48,505 46,377 25,323 6,892 6,009 13,716 15,756 111.18%
-
NP to SH 48,632 46,349 25,337 7,960 6,320 13,810 15,754 111.57%
-
Tax Rate 16.06% 18.32% 14.48% 41.50% 55.36% 23.63% 23.90% -
Total Cost 164,302 148,572 140,433 123,666 146,903 143,875 140,280 11.08%
-
Net Worth 812,697 863,252 827,231 813,869 812,974 775,740 763,151 4.27%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 14,628 14,631 9,751 - 7,398 9,367 - -
Div Payout % 30.08% 31.57% 38.49% - 117.06% 67.83% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 812,697 863,252 827,231 813,869 812,974 775,740 763,151 4.27%
NOSH 162,539 162,571 162,520 162,448 162,594 162,629 162,718 -0.07%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 22.79% 23.79% 15.28% 5.28% 3.93% 8.70% 10.10% -
ROE 5.98% 5.37% 3.06% 0.98% 0.78% 1.78% 2.06% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 130.93 119.92 101.99 80.37 94.04 96.90 95.89 23.00%
EPS 11.97 28.51 15.59 4.90 3.89 8.50 9.69 15.08%
DPS 9.00 9.00 6.00 0.00 4.55 5.76 0.00 -
NAPS 5.00 5.31 5.09 5.01 5.00 4.77 4.69 4.34%
Adjusted Per Share Value based on latest NOSH - 162,448
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 44.21 40.50 34.44 27.12 31.77 32.74 32.42 22.90%
EPS 10.10 9.63 5.26 1.65 1.31 2.87 3.27 111.65%
DPS 3.04 3.04 2.03 0.00 1.54 1.95 0.00 -
NAPS 1.6884 1.7934 1.7186 1.6908 1.689 1.6116 1.5855 4.26%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.80 3.20 2.24 2.02 1.72 1.90 2.25 -
P/RPS 2.90 2.67 2.20 2.51 1.83 1.96 2.35 15.00%
P/EPS 12.70 11.22 14.37 41.22 44.25 22.37 23.24 -33.08%
EY 7.87 8.91 6.96 2.43 2.26 4.47 4.30 49.46%
DY 2.37 2.81 2.68 0.00 2.65 3.03 0.00 -
P/NAPS 0.76 0.60 0.44 0.40 0.34 0.40 0.48 35.73%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 17/11/06 28/08/06 31/05/06 28/02/06 29/11/05 30/08/05 -
Price 4.30 3.80 2.95 2.05 1.97 1.76 1.70 -
P/RPS 3.28 3.17 2.89 2.55 2.09 1.82 1.77 50.69%
P/EPS 14.37 13.33 18.92 41.84 50.68 20.73 17.56 -12.47%
EY 6.96 7.50 5.28 2.39 1.97 4.82 5.70 14.19%
DY 2.09 2.37 2.03 0.00 2.31 3.27 0.00 -
P/NAPS 0.86 0.72 0.58 0.41 0.39 0.37 0.36 78.41%

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