[WTK] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 6.59%
YoY- 38.92%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 565,673 554,908 537,421 518,385 498,221 472,670 454,920 15.58%
PBT 58,938 59,259 63,232 59,623 55,204 50,732 41,284 26.70%
Tax -10,389 -10,599 -11,901 -13,869 -12,279 -9,807 -7,201 27.59%
NP 48,549 48,660 51,331 45,754 42,925 40,925 34,083 26.51%
-
NP to SH 48,549 48,660 51,331 45,754 42,925 40,925 34,235 26.14%
-
Tax Rate 17.63% 17.89% 18.82% 23.26% 22.24% 19.33% 17.44% -
Total Cost 517,124 506,248 486,090 472,631 455,296 431,745 420,837 14.68%
-
Net Worth 667,449 662,530 655,432 640,769 628,140 623,279 603,457 6.93%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - 8,151 8,151 -
Div Payout % - - - - - 19.92% 23.81% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 667,449 662,530 655,432 640,769 628,140 623,279 603,457 6.93%
NOSH 162,396 162,384 162,235 162,220 162,730 164,888 162,656 -0.10%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.58% 8.77% 9.55% 8.83% 8.62% 8.66% 7.49% -
ROE 7.27% 7.34% 7.83% 7.14% 6.83% 6.57% 5.67% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 348.33 341.72 331.26 319.56 306.16 286.66 279.68 15.71%
EPS 29.90 29.97 31.64 28.20 26.38 24.82 21.05 26.28%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 4.11 4.08 4.04 3.95 3.86 3.78 3.71 7.04%
Adjusted Per Share Value based on latest NOSH - 162,220
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 117.52 115.28 111.65 107.70 103.51 98.20 94.51 15.58%
EPS 10.09 10.11 10.66 9.51 8.92 8.50 7.11 26.20%
DPS 0.00 0.00 0.00 0.00 0.00 1.69 1.69 -
NAPS 1.3866 1.3764 1.3617 1.3312 1.305 1.2949 1.2537 6.92%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.08 2.26 2.35 2.35 2.42 2.47 2.50 -
P/RPS 0.60 0.66 0.71 0.74 0.79 0.86 0.89 -23.05%
P/EPS 6.96 7.54 7.43 8.33 9.17 9.95 11.88 -29.91%
EY 14.37 13.26 13.46 12.00 10.90 10.05 8.42 42.67%
DY 0.00 0.00 0.00 0.00 0.00 2.02 2.00 -
P/NAPS 0.51 0.55 0.58 0.59 0.63 0.65 0.67 -16.59%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 26/08/03 30/05/03 28/02/03 29/11/02 27/08/02 -
Price 2.46 2.18 2.44 2.27 2.38 2.43 2.58 -
P/RPS 0.71 0.64 0.74 0.71 0.78 0.85 0.92 -15.82%
P/EPS 8.23 7.27 7.71 8.05 9.02 9.79 12.26 -23.27%
EY 12.15 13.75 12.97 12.43 11.08 10.21 8.16 30.29%
DY 0.00 0.00 0.00 0.00 0.00 2.06 1.94 -
P/NAPS 0.60 0.53 0.60 0.57 0.62 0.64 0.70 -9.74%

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