[WTK] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -5.2%
YoY- 18.9%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 601,752 580,674 565,673 554,908 537,421 518,385 498,221 13.42%
PBT 85,847 69,564 58,938 59,259 63,232 59,623 55,204 34.26%
Tax -11,293 -10,637 -10,389 -10,599 -11,901 -13,869 -12,279 -5.43%
NP 74,554 58,927 48,549 48,660 51,331 45,754 42,925 44.53%
-
NP to SH 74,554 58,927 48,549 48,660 51,331 45,754 42,925 44.53%
-
Tax Rate 13.15% 15.29% 17.63% 17.89% 18.82% 23.26% 22.24% -
Total Cost 527,198 521,747 517,124 506,248 486,090 472,631 455,296 10.27%
-
Net Worth 724,070 694,604 667,449 662,530 655,432 640,769 628,140 9.94%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 5,831 - - - - - - -
Div Payout % 7.82% - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 724,070 694,604 667,449 662,530 655,432 640,769 628,140 9.94%
NOSH 161,984 161,912 162,396 162,384 162,235 162,220 162,730 -0.30%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.39% 10.15% 8.58% 8.77% 9.55% 8.83% 8.62% -
ROE 10.30% 8.48% 7.27% 7.34% 7.83% 7.14% 6.83% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 371.49 358.63 348.33 341.72 331.26 319.56 306.16 13.77%
EPS 46.03 36.39 29.90 29.97 31.64 28.20 26.38 44.98%
DPS 3.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.47 4.29 4.11 4.08 4.04 3.95 3.86 10.28%
Adjusted Per Share Value based on latest NOSH - 162,384
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 125.01 120.64 117.52 115.28 111.65 107.70 103.51 13.42%
EPS 15.49 12.24 10.09 10.11 10.66 9.51 8.92 44.52%
DPS 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5043 1.443 1.3866 1.3764 1.3617 1.3312 1.305 9.94%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.17 3.45 2.08 2.26 2.35 2.35 2.42 -
P/RPS 0.85 0.96 0.60 0.66 0.71 0.74 0.79 5.00%
P/EPS 6.89 9.48 6.96 7.54 7.43 8.33 9.17 -17.36%
EY 14.52 10.55 14.37 13.26 13.46 12.00 10.90 21.08%
DY 1.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 0.51 0.55 0.58 0.59 0.63 8.30%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 01/09/04 31/05/04 27/02/04 28/11/03 26/08/03 30/05/03 28/02/03 -
Price 2.80 2.88 2.46 2.18 2.44 2.27 2.38 -
P/RPS 0.75 0.80 0.71 0.64 0.74 0.71 0.78 -2.58%
P/EPS 6.08 7.91 8.23 7.27 7.71 8.05 9.02 -23.14%
EY 16.44 12.64 12.15 13.75 12.97 12.43 11.08 30.12%
DY 1.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.60 0.53 0.60 0.57 0.62 1.07%

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