[WTK] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -0.23%
YoY- 13.1%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 600,545 601,752 580,674 565,673 554,908 537,421 518,385 10.27%
PBT 97,986 85,847 69,564 58,938 59,259 63,232 59,623 39.13%
Tax -12,033 -11,293 -10,637 -10,389 -10,599 -11,901 -13,869 -9.00%
NP 85,953 74,554 58,927 48,549 48,660 51,331 45,754 52.07%
-
NP to SH 85,953 74,554 58,927 48,549 48,660 51,331 45,754 52.07%
-
Tax Rate 12.28% 13.15% 15.29% 17.63% 17.89% 18.82% 23.26% -
Total Cost 514,592 527,198 521,747 517,124 506,248 486,090 472,631 5.81%
-
Net Worth 733,670 724,070 694,604 667,449 662,530 655,432 640,769 9.41%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 5,831 5,831 - - - - - -
Div Payout % 6.78% 7.82% - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 733,670 724,070 694,604 667,449 662,530 655,432 640,769 9.41%
NOSH 161,958 161,984 161,912 162,396 162,384 162,235 162,220 -0.10%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 14.31% 12.39% 10.15% 8.58% 8.77% 9.55% 8.83% -
ROE 11.72% 10.30% 8.48% 7.27% 7.34% 7.83% 7.14% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 370.80 371.49 358.63 348.33 341.72 331.26 319.56 10.39%
EPS 53.07 46.03 36.39 29.90 29.97 31.64 28.20 52.25%
DPS 3.60 3.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.53 4.47 4.29 4.11 4.08 4.04 3.95 9.53%
Adjusted Per Share Value based on latest NOSH - 162,396
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 124.76 125.01 120.64 117.52 115.28 111.65 107.70 10.26%
EPS 17.86 15.49 12.24 10.09 10.11 10.66 9.51 52.04%
DPS 1.21 1.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5242 1.5043 1.443 1.3866 1.3764 1.3617 1.3312 9.41%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.72 3.17 3.45 2.08 2.26 2.35 2.35 -
P/RPS 0.73 0.85 0.96 0.60 0.66 0.71 0.74 -0.90%
P/EPS 5.13 6.89 9.48 6.96 7.54 7.43 8.33 -27.55%
EY 19.51 14.52 10.55 14.37 13.26 13.46 12.00 38.14%
DY 1.32 1.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.71 0.80 0.51 0.55 0.58 0.59 1.12%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 01/09/04 31/05/04 27/02/04 28/11/03 26/08/03 30/05/03 -
Price 2.80 2.80 2.88 2.46 2.18 2.44 2.27 -
P/RPS 0.76 0.75 0.80 0.71 0.64 0.74 0.71 4.62%
P/EPS 5.28 6.08 7.91 8.23 7.27 7.71 8.05 -24.45%
EY 18.95 16.44 12.64 12.15 13.75 12.97 12.43 32.36%
DY 1.29 1.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.67 0.60 0.53 0.60 0.57 5.74%

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