[WTK] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 4.89%
YoY- 18.55%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 554,908 537,421 518,385 498,221 472,670 454,920 450,086 14.96%
PBT 59,259 63,232 59,623 55,204 50,732 41,284 38,803 32.58%
Tax -10,599 -11,901 -13,869 -12,279 -9,807 -7,201 -6,020 45.75%
NP 48,660 51,331 45,754 42,925 40,925 34,083 32,783 30.09%
-
NP to SH 48,660 51,331 45,754 42,925 40,925 34,235 32,935 29.69%
-
Tax Rate 17.89% 18.82% 23.26% 22.24% 19.33% 17.44% 15.51% -
Total Cost 506,248 486,090 472,631 455,296 431,745 420,837 417,303 13.73%
-
Net Worth 662,530 655,432 640,769 628,140 623,279 603,457 596,312 7.26%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - 8,151 8,151 8,151 -
Div Payout % - - - - 19.92% 23.81% 24.75% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 662,530 655,432 640,769 628,140 623,279 603,457 596,312 7.26%
NOSH 162,384 162,235 162,220 162,730 164,888 162,656 162,926 -0.22%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.77% 9.55% 8.83% 8.62% 8.66% 7.49% 7.28% -
ROE 7.34% 7.83% 7.14% 6.83% 6.57% 5.67% 5.52% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 341.72 331.26 319.56 306.16 286.66 279.68 276.25 15.21%
EPS 29.97 31.64 28.20 26.38 24.82 21.05 20.21 30.00%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 4.08 4.04 3.95 3.86 3.78 3.71 3.66 7.50%
Adjusted Per Share Value based on latest NOSH - 162,730
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 115.28 111.65 107.70 103.51 98.20 94.51 93.51 14.95%
EPS 10.11 10.66 9.51 8.92 8.50 7.11 6.84 29.72%
DPS 0.00 0.00 0.00 0.00 1.69 1.69 1.69 -
NAPS 1.3764 1.3617 1.3312 1.305 1.2949 1.2537 1.2388 7.26%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.26 2.35 2.35 2.42 2.47 2.50 2.02 -
P/RPS 0.66 0.71 0.74 0.79 0.86 0.89 0.73 -6.49%
P/EPS 7.54 7.43 8.33 9.17 9.95 11.88 9.99 -17.08%
EY 13.26 13.46 12.00 10.90 10.05 8.42 10.01 20.59%
DY 0.00 0.00 0.00 0.00 2.02 2.00 2.48 -
P/NAPS 0.55 0.58 0.59 0.63 0.65 0.67 0.55 0.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 26/08/03 30/05/03 28/02/03 29/11/02 27/08/02 24/05/02 -
Price 2.18 2.44 2.27 2.38 2.43 2.58 2.58 -
P/RPS 0.64 0.74 0.71 0.78 0.85 0.92 0.93 -22.03%
P/EPS 7.27 7.71 8.05 9.02 9.79 12.26 12.76 -31.25%
EY 13.75 12.97 12.43 11.08 10.21 8.16 7.84 45.38%
DY 0.00 0.00 0.00 0.00 2.06 1.94 1.94 -
P/NAPS 0.53 0.60 0.57 0.62 0.64 0.70 0.70 -16.91%

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