[WTK] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -14.73%
YoY- -39.91%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 644,175 606,817 597,097 614,385 612,614 613,339 617,758 2.82%
PBT 111,635 72,816 63,909 71,545 75,563 86,209 96,310 10.33%
Tax -27,034 -20,876 -21,536 -18,761 -13,281 -12,831 -9,709 97.79%
NP 84,601 51,940 42,373 52,784 62,282 73,378 86,601 -1.54%
-
NP to SH 85,966 53,427 43,844 53,187 62,374 73,376 86,601 -0.48%
-
Tax Rate 24.22% 28.67% 33.70% 26.22% 17.58% 14.88% 10.08% -
Total Cost 559,574 554,877 554,724 561,601 550,332 539,961 531,157 3.53%
-
Net Worth 812,855 827,231 813,869 812,974 775,740 763,151 755,153 5.02%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 31,780 26,516 16,765 22,624 21,084 11,716 17,548 48.52%
Div Payout % 36.97% 49.63% 38.24% 42.54% 33.80% 15.97% 20.26% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 812,855 827,231 813,869 812,974 775,740 763,151 755,153 5.02%
NOSH 162,571 162,520 162,448 162,594 162,629 162,718 162,748 -0.07%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.13% 8.56% 7.10% 8.59% 10.17% 11.96% 14.02% -
ROE 10.58% 6.46% 5.39% 6.54% 8.04% 9.61% 11.47% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 396.24 373.38 367.56 377.86 376.69 376.93 379.58 2.90%
EPS 52.88 32.87 26.99 32.71 38.35 45.09 53.21 -0.41%
DPS 19.55 16.31 10.31 13.91 12.96 7.20 10.80 48.47%
NAPS 5.00 5.09 5.01 5.00 4.77 4.69 4.64 5.10%
Adjusted Per Share Value based on latest NOSH - 162,594
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 133.83 126.07 124.05 127.64 127.27 127.42 128.34 2.82%
EPS 17.86 11.10 9.11 11.05 12.96 15.24 17.99 -0.48%
DPS 6.60 5.51 3.48 4.70 4.38 2.43 3.65 48.36%
NAPS 1.6887 1.7186 1.6908 1.689 1.6116 1.5855 1.5688 5.02%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.20 2.24 2.02 1.72 1.90 2.25 2.75 -
P/RPS 0.81 0.60 0.55 0.46 0.50 0.60 0.72 8.16%
P/EPS 6.05 6.81 7.48 5.26 4.95 4.99 5.17 11.03%
EY 16.52 14.68 13.36 19.02 20.19 20.04 19.35 -9.99%
DY 6.11 7.28 5.10 8.09 6.82 3.20 3.93 34.16%
P/NAPS 0.64 0.44 0.40 0.34 0.40 0.48 0.59 5.56%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 28/08/06 31/05/06 28/02/06 29/11/05 30/08/05 30/05/05 -
Price 3.80 2.95 2.05 1.97 1.76 1.70 2.13 -
P/RPS 0.96 0.79 0.56 0.52 0.47 0.45 0.56 43.19%
P/EPS 7.19 8.97 7.60 6.02 4.59 3.77 4.00 47.78%
EY 13.92 11.14 13.17 16.60 21.79 26.53 24.98 -32.25%
DY 5.14 5.53 5.03 7.06 7.36 4.24 5.07 0.91%
P/NAPS 0.76 0.58 0.41 0.39 0.37 0.36 0.46 39.71%

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