[WTK] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 49.22%
YoY- 141.18%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 702,598 730,590 734,844 704,070 644,175 606,817 597,097 11.44%
PBT 130,531 169,264 180,322 155,956 111,635 72,816 63,909 60.90%
Tax -24,373 -30,023 -30,824 -28,859 -27,034 -20,876 -21,536 8.59%
NP 106,158 139,241 149,498 127,097 84,601 51,940 42,373 84.35%
-
NP to SH 106,351 139,399 149,654 128,278 85,966 53,427 43,844 80.43%
-
Tax Rate 18.67% 17.74% 17.09% 18.50% 24.22% 28.67% 33.70% -
Total Cost 596,440 591,349 585,346 576,973 559,574 554,877 554,724 4.94%
-
Net Worth 1,034,522 1,021,354 812,631 812,697 812,855 827,231 813,869 17.32%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 19,735 34,366 39,011 39,011 31,780 26,516 16,765 11.47%
Div Payout % 18.56% 24.65% 26.07% 30.41% 36.97% 49.63% 38.24% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,034,522 1,021,354 812,631 812,697 812,855 827,231 813,869 17.32%
NOSH 434,673 170,225 162,526 162,539 162,571 162,520 162,448 92.62%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 15.11% 19.06% 20.34% 18.05% 13.13% 8.56% 7.10% -
ROE 10.28% 13.65% 18.42% 15.78% 10.58% 6.46% 5.39% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 161.64 429.19 452.14 433.17 396.24 373.38 367.56 -42.14%
EPS 24.47 81.89 92.08 78.92 52.88 32.87 26.99 -6.32%
DPS 4.54 20.19 24.00 24.00 19.55 16.31 10.31 -42.09%
NAPS 2.38 6.00 5.00 5.00 5.00 5.09 5.01 -39.08%
Adjusted Per Share Value based on latest NOSH - 162,539
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 145.97 151.78 152.66 146.27 133.83 126.07 124.05 11.44%
EPS 22.09 28.96 31.09 26.65 17.86 11.10 9.11 80.39%
DPS 4.10 7.14 8.10 8.10 6.60 5.51 3.48 11.53%
NAPS 2.1492 2.1219 1.6883 1.6884 1.6887 1.7186 1.6908 17.32%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.46 4.35 4.30 3.80 3.20 2.24 2.02 -
P/RPS 1.52 1.01 0.95 0.88 0.81 0.60 0.55 96.81%
P/EPS 10.05 5.31 4.67 4.81 6.05 6.81 7.48 21.73%
EY 9.95 18.83 21.41 20.77 16.52 14.68 13.36 -17.82%
DY 1.85 4.64 5.58 6.32 6.11 7.28 5.10 -49.10%
P/NAPS 1.03 0.72 0.86 0.76 0.64 0.44 0.40 87.75%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 28/05/07 28/02/07 17/11/06 28/08/06 31/05/06 -
Price 2.31 2.20 4.45 4.30 3.80 2.95 2.05 -
P/RPS 1.43 0.51 0.98 0.99 0.96 0.79 0.56 86.71%
P/EPS 9.44 2.69 4.83 5.45 7.19 8.97 7.60 15.53%
EY 10.59 37.22 20.69 18.35 13.92 11.14 13.17 -13.51%
DY 1.97 9.18 5.39 5.58 5.14 5.53 5.03 -46.43%
P/NAPS 0.97 0.37 0.89 0.86 0.76 0.58 0.41 77.45%

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