[WTK] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 12.19%
YoY- 49.94%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 580,674 565,673 554,908 537,421 518,385 498,221 472,670 14.69%
PBT 69,564 58,938 59,259 63,232 59,623 55,204 50,732 23.40%
Tax -10,637 -10,389 -10,599 -11,901 -13,869 -12,279 -9,807 5.56%
NP 58,927 48,549 48,660 51,331 45,754 42,925 40,925 27.48%
-
NP to SH 58,927 48,549 48,660 51,331 45,754 42,925 40,925 27.48%
-
Tax Rate 15.29% 17.63% 17.89% 18.82% 23.26% 22.24% 19.33% -
Total Cost 521,747 517,124 506,248 486,090 472,631 455,296 431,745 13.44%
-
Net Worth 694,604 667,449 662,530 655,432 640,769 628,140 623,279 7.48%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - 8,151 -
Div Payout % - - - - - - 19.92% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 694,604 667,449 662,530 655,432 640,769 628,140 623,279 7.48%
NOSH 161,912 162,396 162,384 162,235 162,220 162,730 164,888 -1.20%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.15% 8.58% 8.77% 9.55% 8.83% 8.62% 8.66% -
ROE 8.48% 7.27% 7.34% 7.83% 7.14% 6.83% 6.57% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 358.63 348.33 341.72 331.26 319.56 306.16 286.66 16.08%
EPS 36.39 29.90 29.97 31.64 28.20 26.38 24.82 29.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 4.29 4.11 4.08 4.04 3.95 3.86 3.78 8.79%
Adjusted Per Share Value based on latest NOSH - 162,235
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 120.64 117.52 115.28 111.65 107.70 103.51 98.20 14.69%
EPS 12.24 10.09 10.11 10.66 9.51 8.92 8.50 27.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.69 -
NAPS 1.443 1.3866 1.3764 1.3617 1.3312 1.305 1.2949 7.47%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.45 2.08 2.26 2.35 2.35 2.42 2.47 -
P/RPS 0.96 0.60 0.66 0.71 0.74 0.79 0.86 7.60%
P/EPS 9.48 6.96 7.54 7.43 8.33 9.17 9.95 -3.17%
EY 10.55 14.37 13.26 13.46 12.00 10.90 10.05 3.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.02 -
P/NAPS 0.80 0.51 0.55 0.58 0.59 0.63 0.65 14.83%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 28/11/03 26/08/03 30/05/03 28/02/03 29/11/02 -
Price 2.88 2.46 2.18 2.44 2.27 2.38 2.43 -
P/RPS 0.80 0.71 0.64 0.74 0.71 0.78 0.85 -3.95%
P/EPS 7.91 8.23 7.27 7.71 8.05 9.02 9.79 -13.24%
EY 12.64 12.15 13.75 12.97 12.43 11.08 10.21 15.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.06 -
P/NAPS 0.67 0.60 0.53 0.60 0.57 0.62 0.64 3.09%

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