[WTK] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -15.27%
YoY- -1.58%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 597,097 614,385 612,614 613,339 617,758 608,467 600,545 -0.38%
PBT 63,909 71,545 75,563 86,209 96,310 99,541 97,986 -24.81%
Tax -21,536 -18,761 -13,281 -12,831 -9,709 -11,024 -12,033 47.46%
NP 42,373 52,784 62,282 73,378 86,601 88,517 85,953 -37.62%
-
NP to SH 43,844 53,187 62,374 73,376 86,601 88,517 85,953 -36.18%
-
Tax Rate 33.70% 26.22% 17.58% 14.88% 10.08% 11.07% 12.28% -
Total Cost 554,724 561,601 550,332 539,961 531,157 519,950 514,592 5.13%
-
Net Worth 813,869 812,974 775,740 763,151 755,153 741,992 733,670 7.16%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 16,765 22,624 21,084 11,716 17,548 11,689 5,831 102.32%
Div Payout % 38.24% 42.54% 33.80% 15.97% 20.26% 13.21% 6.78% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 813,869 812,974 775,740 763,151 755,153 741,992 733,670 7.16%
NOSH 162,448 162,594 162,629 162,718 162,748 162,717 161,958 0.20%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 7.10% 8.59% 10.17% 11.96% 14.02% 14.55% 14.31% -
ROE 5.39% 6.54% 8.04% 9.61% 11.47% 11.93% 11.72% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 367.56 377.86 376.69 376.93 379.58 373.94 370.80 -0.58%
EPS 26.99 32.71 38.35 45.09 53.21 54.40 53.07 -36.31%
DPS 10.31 13.91 12.96 7.20 10.80 7.20 3.60 101.79%
NAPS 5.01 5.00 4.77 4.69 4.64 4.56 4.53 6.95%
Adjusted Per Share Value based on latest NOSH - 162,718
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 124.05 127.64 127.27 127.42 128.34 126.41 124.76 -0.38%
EPS 9.11 11.05 12.96 15.24 17.99 18.39 17.86 -36.18%
DPS 3.48 4.70 4.38 2.43 3.65 2.43 1.21 102.36%
NAPS 1.6908 1.689 1.6116 1.5855 1.5688 1.5415 1.5242 7.16%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.02 1.72 1.90 2.25 2.75 3.10 2.72 -
P/RPS 0.55 0.46 0.50 0.60 0.72 0.83 0.73 -17.21%
P/EPS 7.48 5.26 4.95 4.99 5.17 5.70 5.13 28.61%
EY 13.36 19.02 20.19 20.04 19.35 17.55 19.51 -22.32%
DY 5.10 8.09 6.82 3.20 3.93 2.32 1.32 146.42%
P/NAPS 0.40 0.34 0.40 0.48 0.59 0.68 0.60 -23.70%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 29/11/05 30/08/05 30/05/05 28/02/05 29/11/04 -
Price 2.05 1.97 1.76 1.70 2.13 2.80 2.80 -
P/RPS 0.56 0.52 0.47 0.45 0.56 0.75 0.76 -18.43%
P/EPS 7.60 6.02 4.59 3.77 4.00 5.15 5.28 27.51%
EY 13.17 16.60 21.79 26.53 24.98 19.43 18.95 -21.55%
DY 5.03 7.06 7.36 4.24 5.07 2.57 1.29 147.93%
P/NAPS 0.41 0.39 0.37 0.36 0.46 0.61 0.62 -24.11%

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