[WTK] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -2.16%
YoY- 46.96%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 614,385 612,614 613,339 617,758 608,467 600,545 601,752 1.39%
PBT 71,545 75,563 86,209 96,310 99,541 97,986 85,847 -11.41%
Tax -18,761 -13,281 -12,831 -9,709 -11,024 -12,033 -11,293 40.14%
NP 52,784 62,282 73,378 86,601 88,517 85,953 74,554 -20.51%
-
NP to SH 53,187 62,374 73,376 86,601 88,517 85,953 74,554 -20.11%
-
Tax Rate 26.22% 17.58% 14.88% 10.08% 11.07% 12.28% 13.15% -
Total Cost 561,601 550,332 539,961 531,157 519,950 514,592 527,198 4.29%
-
Net Worth 812,974 775,740 763,151 755,153 741,992 733,670 724,070 8.00%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 22,624 21,084 11,716 17,548 11,689 5,831 5,831 146.30%
Div Payout % 42.54% 33.80% 15.97% 20.26% 13.21% 6.78% 7.82% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 812,974 775,740 763,151 755,153 741,992 733,670 724,070 8.00%
NOSH 162,594 162,629 162,718 162,748 162,717 161,958 161,984 0.25%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.59% 10.17% 11.96% 14.02% 14.55% 14.31% 12.39% -
ROE 6.54% 8.04% 9.61% 11.47% 11.93% 11.72% 10.30% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 377.86 376.69 376.93 379.58 373.94 370.80 371.49 1.13%
EPS 32.71 38.35 45.09 53.21 54.40 53.07 46.03 -20.31%
DPS 13.91 12.96 7.20 10.80 7.20 3.60 3.60 145.62%
NAPS 5.00 4.77 4.69 4.64 4.56 4.53 4.47 7.73%
Adjusted Per Share Value based on latest NOSH - 162,748
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 127.64 127.27 127.42 128.34 126.41 124.76 125.01 1.39%
EPS 11.05 12.96 15.24 17.99 18.39 17.86 15.49 -20.11%
DPS 4.70 4.38 2.43 3.65 2.43 1.21 1.21 146.49%
NAPS 1.689 1.6116 1.5855 1.5688 1.5415 1.5242 1.5043 8.00%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.72 1.90 2.25 2.75 3.10 2.72 3.17 -
P/RPS 0.46 0.50 0.60 0.72 0.83 0.73 0.85 -33.51%
P/EPS 5.26 4.95 4.99 5.17 5.70 5.13 6.89 -16.42%
EY 19.02 20.19 20.04 19.35 17.55 19.51 14.52 19.66%
DY 8.09 6.82 3.20 3.93 2.32 1.32 1.14 267.96%
P/NAPS 0.34 0.40 0.48 0.59 0.68 0.60 0.71 -38.70%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 30/08/05 30/05/05 28/02/05 29/11/04 01/09/04 -
Price 1.97 1.76 1.70 2.13 2.80 2.80 2.80 -
P/RPS 0.52 0.47 0.45 0.56 0.75 0.76 0.75 -21.61%
P/EPS 6.02 4.59 3.77 4.00 5.15 5.28 6.08 -0.65%
EY 16.60 21.79 26.53 24.98 19.43 18.95 16.44 0.64%
DY 7.06 7.36 4.24 5.07 2.57 1.29 1.29 209.59%
P/NAPS 0.39 0.37 0.36 0.46 0.61 0.62 0.63 -27.30%

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