[WTK] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 60.9%
YoY- 37.82%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 730,590 734,844 704,070 644,175 606,817 597,097 614,385 12.27%
PBT 169,264 180,322 155,956 111,635 72,816 63,909 71,545 77.83%
Tax -30,023 -30,824 -28,859 -27,034 -20,876 -21,536 -18,761 36.93%
NP 139,241 149,498 127,097 84,601 51,940 42,373 52,784 91.25%
-
NP to SH 139,399 149,654 128,278 85,966 53,427 43,844 53,187 90.43%
-
Tax Rate 17.74% 17.09% 18.50% 24.22% 28.67% 33.70% 26.22% -
Total Cost 591,349 585,346 576,973 559,574 554,877 554,724 561,601 3.51%
-
Net Worth 1,021,354 812,631 812,697 812,855 827,231 813,869 812,974 16.47%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 34,366 39,011 39,011 31,780 26,516 16,765 22,624 32.24%
Div Payout % 24.65% 26.07% 30.41% 36.97% 49.63% 38.24% 42.54% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,021,354 812,631 812,697 812,855 827,231 813,869 812,974 16.47%
NOSH 170,225 162,526 162,539 162,571 162,520 162,448 162,594 3.11%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 19.06% 20.34% 18.05% 13.13% 8.56% 7.10% 8.59% -
ROE 13.65% 18.42% 15.78% 10.58% 6.46% 5.39% 6.54% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 429.19 452.14 433.17 396.24 373.38 367.56 377.86 8.88%
EPS 81.89 92.08 78.92 52.88 32.87 26.99 32.71 84.68%
DPS 20.19 24.00 24.00 19.55 16.31 10.31 13.91 28.28%
NAPS 6.00 5.00 5.00 5.00 5.09 5.01 5.00 12.96%
Adjusted Per Share Value based on latest NOSH - 162,571
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 151.78 152.66 146.27 133.83 126.07 124.05 127.64 12.27%
EPS 28.96 31.09 26.65 17.86 11.10 9.11 11.05 90.42%
DPS 7.14 8.10 8.10 6.60 5.51 3.48 4.70 32.25%
NAPS 2.1219 1.6883 1.6884 1.6887 1.7186 1.6908 1.689 16.47%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.35 4.30 3.80 3.20 2.24 2.02 1.72 -
P/RPS 1.01 0.95 0.88 0.81 0.60 0.55 0.46 69.17%
P/EPS 5.31 4.67 4.81 6.05 6.81 7.48 5.26 0.63%
EY 18.83 21.41 20.77 16.52 14.68 13.36 19.02 -0.66%
DY 4.64 5.58 6.32 6.11 7.28 5.10 8.09 -31.03%
P/NAPS 0.72 0.86 0.76 0.64 0.44 0.40 0.34 65.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 28/05/07 28/02/07 17/11/06 28/08/06 31/05/06 28/02/06 -
Price 2.20 4.45 4.30 3.80 2.95 2.05 1.97 -
P/RPS 0.51 0.98 0.99 0.96 0.79 0.56 0.52 -1.28%
P/EPS 2.69 4.83 5.45 7.19 8.97 7.60 6.02 -41.63%
EY 37.22 20.69 18.35 13.92 11.14 13.17 16.60 71.56%
DY 9.18 5.39 5.58 5.14 5.53 5.03 7.06 19.18%
P/NAPS 0.37 0.89 0.86 0.76 0.58 0.41 0.39 -3.45%

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