[WTK] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 15.29%
YoY- 76.64%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 613,339 617,758 608,467 600,545 601,752 580,674 565,673 5.54%
PBT 86,209 96,310 99,541 97,986 85,847 69,564 58,938 28.88%
Tax -12,831 -9,709 -11,024 -12,033 -11,293 -10,637 -10,389 15.12%
NP 73,378 86,601 88,517 85,953 74,554 58,927 48,549 31.73%
-
NP to SH 73,376 86,601 88,517 85,953 74,554 58,927 48,549 31.73%
-
Tax Rate 14.88% 10.08% 11.07% 12.28% 13.15% 15.29% 17.63% -
Total Cost 539,961 531,157 519,950 514,592 527,198 521,747 517,124 2.92%
-
Net Worth 763,151 755,153 741,992 733,670 724,070 694,604 667,449 9.35%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 11,716 17,548 11,689 5,831 5,831 - - -
Div Payout % 15.97% 20.26% 13.21% 6.78% 7.82% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 763,151 755,153 741,992 733,670 724,070 694,604 667,449 9.35%
NOSH 162,718 162,748 162,717 161,958 161,984 161,912 162,396 0.13%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 11.96% 14.02% 14.55% 14.31% 12.39% 10.15% 8.58% -
ROE 9.61% 11.47% 11.93% 11.72% 10.30% 8.48% 7.27% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 376.93 379.58 373.94 370.80 371.49 358.63 348.33 5.40%
EPS 45.09 53.21 54.40 53.07 46.03 36.39 29.90 31.53%
DPS 7.20 10.80 7.20 3.60 3.60 0.00 0.00 -
NAPS 4.69 4.64 4.56 4.53 4.47 4.29 4.11 9.20%
Adjusted Per Share Value based on latest NOSH - 161,958
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 127.42 128.34 126.41 124.76 125.01 120.64 117.52 5.54%
EPS 15.24 17.99 18.39 17.86 15.49 12.24 10.09 31.67%
DPS 2.43 3.65 2.43 1.21 1.21 0.00 0.00 -
NAPS 1.5855 1.5688 1.5415 1.5242 1.5043 1.443 1.3866 9.35%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.25 2.75 3.10 2.72 3.17 3.45 2.08 -
P/RPS 0.60 0.72 0.83 0.73 0.85 0.96 0.60 0.00%
P/EPS 4.99 5.17 5.70 5.13 6.89 9.48 6.96 -19.91%
EY 20.04 19.35 17.55 19.51 14.52 10.55 14.37 24.84%
DY 3.20 3.93 2.32 1.32 1.14 0.00 0.00 -
P/NAPS 0.48 0.59 0.68 0.60 0.71 0.80 0.51 -3.96%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 29/11/04 01/09/04 31/05/04 27/02/04 -
Price 1.70 2.13 2.80 2.80 2.80 2.88 2.46 -
P/RPS 0.45 0.56 0.75 0.76 0.75 0.80 0.71 -26.23%
P/EPS 3.77 4.00 5.15 5.28 6.08 7.91 8.23 -40.60%
EY 26.53 24.98 19.43 18.95 16.44 12.64 12.15 68.38%
DY 4.24 5.07 2.57 1.29 1.29 0.00 0.00 -
P/NAPS 0.36 0.46 0.61 0.62 0.63 0.67 0.60 -28.88%

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