[WTK] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -14.99%
YoY- -27.43%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 606,817 597,097 614,385 612,614 613,339 617,758 608,467 -0.18%
PBT 72,816 63,909 71,545 75,563 86,209 96,310 99,541 -18.86%
Tax -20,876 -21,536 -18,761 -13,281 -12,831 -9,709 -11,024 53.24%
NP 51,940 42,373 52,784 62,282 73,378 86,601 88,517 -29.97%
-
NP to SH 53,427 43,844 53,187 62,374 73,376 86,601 88,517 -28.64%
-
Tax Rate 28.67% 33.70% 26.22% 17.58% 14.88% 10.08% 11.07% -
Total Cost 554,877 554,724 561,601 550,332 539,961 531,157 519,950 4.44%
-
Net Worth 827,231 813,869 812,974 775,740 763,151 755,153 741,992 7.54%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 26,516 16,765 22,624 21,084 11,716 17,548 11,689 72.90%
Div Payout % 49.63% 38.24% 42.54% 33.80% 15.97% 20.26% 13.21% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 827,231 813,869 812,974 775,740 763,151 755,153 741,992 7.54%
NOSH 162,520 162,448 162,594 162,629 162,718 162,748 162,717 -0.08%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.56% 7.10% 8.59% 10.17% 11.96% 14.02% 14.55% -
ROE 6.46% 5.39% 6.54% 8.04% 9.61% 11.47% 11.93% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 373.38 367.56 377.86 376.69 376.93 379.58 373.94 -0.10%
EPS 32.87 26.99 32.71 38.35 45.09 53.21 54.40 -28.59%
DPS 16.31 10.31 13.91 12.96 7.20 10.80 7.20 72.74%
NAPS 5.09 5.01 5.00 4.77 4.69 4.64 4.56 7.62%
Adjusted Per Share Value based on latest NOSH - 162,629
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 126.07 124.05 127.64 127.27 127.42 128.34 126.41 -0.17%
EPS 11.10 9.11 11.05 12.96 15.24 17.99 18.39 -28.64%
DPS 5.51 3.48 4.70 4.38 2.43 3.65 2.43 72.85%
NAPS 1.7186 1.6908 1.689 1.6116 1.5855 1.5688 1.5415 7.54%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.24 2.02 1.72 1.90 2.25 2.75 3.10 -
P/RPS 0.60 0.55 0.46 0.50 0.60 0.72 0.83 -19.50%
P/EPS 6.81 7.48 5.26 4.95 4.99 5.17 5.70 12.63%
EY 14.68 13.36 19.02 20.19 20.04 19.35 17.55 -11.25%
DY 7.28 5.10 8.09 6.82 3.20 3.93 2.32 114.78%
P/NAPS 0.44 0.40 0.34 0.40 0.48 0.59 0.68 -25.24%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 31/05/06 28/02/06 29/11/05 30/08/05 30/05/05 28/02/05 -
Price 2.95 2.05 1.97 1.76 1.70 2.13 2.80 -
P/RPS 0.79 0.56 0.52 0.47 0.45 0.56 0.75 3.53%
P/EPS 8.97 7.60 6.02 4.59 3.77 4.00 5.15 44.90%
EY 11.14 13.17 16.60 21.79 26.53 24.98 19.43 -31.05%
DY 5.53 5.03 7.06 7.36 4.24 5.07 2.57 66.90%
P/NAPS 0.58 0.41 0.39 0.37 0.36 0.46 0.61 -3.31%

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