[WTK] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 19.54%
YoY- 6.66%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 537,421 518,385 498,221 472,670 454,920 450,086 452,266 12.22%
PBT 63,232 59,623 55,204 50,732 41,284 38,803 43,141 29.12%
Tax -11,901 -13,869 -12,279 -9,807 -7,201 -6,020 -7,086 41.42%
NP 51,331 45,754 42,925 40,925 34,083 32,783 36,055 26.63%
-
NP to SH 51,331 45,754 42,925 40,925 34,235 32,935 36,207 26.28%
-
Tax Rate 18.82% 23.26% 22.24% 19.33% 17.44% 15.51% 16.43% -
Total Cost 486,090 472,631 455,296 431,745 420,837 417,303 416,211 10.93%
-
Net Worth 655,432 640,769 628,140 623,279 603,457 596,312 588,568 7.45%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - 8,151 8,151 8,151 8,151 -
Div Payout % - - - 19.92% 23.81% 24.75% 22.51% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 655,432 640,769 628,140 623,279 603,457 596,312 588,568 7.45%
NOSH 162,235 162,220 162,730 164,888 162,656 162,926 163,038 -0.32%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.55% 8.83% 8.62% 8.66% 7.49% 7.28% 7.97% -
ROE 7.83% 7.14% 6.83% 6.57% 5.67% 5.52% 6.15% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 331.26 319.56 306.16 286.66 279.68 276.25 277.40 12.59%
EPS 31.64 28.20 26.38 24.82 21.05 20.21 22.21 26.68%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 4.04 3.95 3.86 3.78 3.71 3.66 3.61 7.81%
Adjusted Per Share Value based on latest NOSH - 164,888
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 111.65 107.70 103.51 98.20 94.51 93.51 93.96 12.22%
EPS 10.66 9.51 8.92 8.50 7.11 6.84 7.52 26.27%
DPS 0.00 0.00 0.00 1.69 1.69 1.69 1.69 -
NAPS 1.3617 1.3312 1.305 1.2949 1.2537 1.2388 1.2228 7.45%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.35 2.35 2.42 2.47 2.50 2.02 2.01 -
P/RPS 0.71 0.74 0.79 0.86 0.89 0.73 0.72 -0.93%
P/EPS 7.43 8.33 9.17 9.95 11.88 9.99 9.05 -12.35%
EY 13.46 12.00 10.90 10.05 8.42 10.01 11.05 14.09%
DY 0.00 0.00 0.00 2.02 2.00 2.48 2.49 -
P/NAPS 0.58 0.59 0.63 0.65 0.67 0.55 0.56 2.37%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 30/05/03 28/02/03 29/11/02 27/08/02 24/05/02 26/02/02 -
Price 2.44 2.27 2.38 2.43 2.58 2.58 2.04 -
P/RPS 0.74 0.71 0.78 0.85 0.92 0.93 0.74 0.00%
P/EPS 7.71 8.05 9.02 9.79 12.26 12.76 9.19 -11.07%
EY 12.97 12.43 11.08 10.21 8.16 7.84 10.89 12.39%
DY 0.00 0.00 0.00 2.06 1.94 1.94 2.45 -
P/NAPS 0.60 0.57 0.62 0.64 0.70 0.70 0.57 3.48%

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