[WTK] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -6.85%
YoY- 160.91%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 690,097 686,285 702,598 730,590 734,844 704,070 644,175 4.69%
PBT 38,505 70,308 130,531 169,264 180,322 155,956 111,635 -50.78%
Tax -5,330 -10,924 -24,373 -30,023 -30,824 -28,859 -27,034 -66.09%
NP 33,175 59,384 106,158 139,241 149,498 127,097 84,601 -46.39%
-
NP to SH 33,197 59,365 106,351 139,399 149,654 128,278 85,966 -46.94%
-
Tax Rate 13.84% 15.54% 18.67% 17.74% 17.09% 18.50% 24.22% -
Total Cost 656,922 626,901 596,440 591,349 585,346 576,973 559,574 11.27%
-
Net Worth 1,028,514 871,736 1,034,522 1,021,354 812,631 812,697 812,855 16.96%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 5,106 5,106 19,735 34,366 39,011 39,011 31,780 -70.41%
Div Payout % 15.38% 8.60% 18.56% 24.65% 26.07% 30.41% 36.97% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,028,514 871,736 1,034,522 1,021,354 812,631 812,697 812,855 16.96%
NOSH 433,972 435,868 434,673 170,225 162,526 162,539 162,571 92.31%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.81% 8.65% 15.11% 19.06% 20.34% 18.05% 13.13% -
ROE 3.23% 6.81% 10.28% 13.65% 18.42% 15.78% 10.58% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 159.02 157.45 161.64 429.19 452.14 433.17 396.24 -45.56%
EPS 7.65 13.62 24.47 81.89 92.08 78.92 52.88 -72.40%
DPS 1.18 1.17 4.54 20.19 24.00 24.00 19.55 -84.58%
NAPS 2.37 2.00 2.38 6.00 5.00 5.00 5.00 -39.17%
Adjusted Per Share Value based on latest NOSH - 170,225
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 143.37 142.58 145.97 151.78 152.66 146.27 133.83 4.69%
EPS 6.90 12.33 22.09 28.96 31.09 26.65 17.86 -46.92%
DPS 1.06 1.06 4.10 7.14 8.10 8.10 6.60 -70.42%
NAPS 2.1368 1.811 2.1492 2.1219 1.6883 1.6884 1.6887 16.97%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.04 2.45 2.46 4.35 4.30 3.80 3.20 -
P/RPS 1.28 1.56 1.52 1.01 0.95 0.88 0.81 35.63%
P/EPS 26.67 17.99 10.05 5.31 4.67 4.81 6.05 168.60%
EY 3.75 5.56 9.95 18.83 21.41 20.77 16.52 -62.75%
DY 0.58 0.48 1.85 4.64 5.58 6.32 6.11 -79.16%
P/NAPS 0.86 1.23 1.03 0.72 0.86 0.76 0.64 21.74%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 28/02/08 29/11/07 30/08/07 28/05/07 28/02/07 17/11/06 -
Price 2.44 2.20 2.31 2.20 4.45 4.30 3.80 -
P/RPS 1.53 1.40 1.43 0.51 0.98 0.99 0.96 36.40%
P/EPS 31.90 16.15 9.44 2.69 4.83 5.45 7.19 169.76%
EY 3.14 6.19 10.59 37.22 20.69 18.35 13.92 -62.91%
DY 0.48 0.53 1.97 9.18 5.39 5.58 5.14 -79.38%
P/NAPS 1.03 1.10 0.97 0.37 0.89 0.86 0.76 22.44%

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