[WTK] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 16.66%
YoY- 241.33%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 686,285 702,598 730,590 734,844 704,070 644,175 606,817 8.52%
PBT 70,308 130,531 169,264 180,322 155,956 111,635 72,816 -2.30%
Tax -10,924 -24,373 -30,023 -30,824 -28,859 -27,034 -20,876 -34.98%
NP 59,384 106,158 139,241 149,498 127,097 84,601 51,940 9.31%
-
NP to SH 59,365 106,351 139,399 149,654 128,278 85,966 53,427 7.25%
-
Tax Rate 15.54% 18.67% 17.74% 17.09% 18.50% 24.22% 28.67% -
Total Cost 626,901 596,440 591,349 585,346 576,973 559,574 554,877 8.45%
-
Net Worth 871,736 1,034,522 1,021,354 812,631 812,697 812,855 827,231 3.54%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,106 19,735 34,366 39,011 39,011 31,780 26,516 -66.55%
Div Payout % 8.60% 18.56% 24.65% 26.07% 30.41% 36.97% 49.63% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 871,736 1,034,522 1,021,354 812,631 812,697 812,855 827,231 3.54%
NOSH 435,868 434,673 170,225 162,526 162,539 162,571 162,520 92.68%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.65% 15.11% 19.06% 20.34% 18.05% 13.13% 8.56% -
ROE 6.81% 10.28% 13.65% 18.42% 15.78% 10.58% 6.46% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 157.45 161.64 429.19 452.14 433.17 396.24 373.38 -43.67%
EPS 13.62 24.47 81.89 92.08 78.92 52.88 32.87 -44.33%
DPS 1.17 4.54 20.19 24.00 24.00 19.55 16.31 -82.65%
NAPS 2.00 2.38 6.00 5.00 5.00 5.00 5.09 -46.26%
Adjusted Per Share Value based on latest NOSH - 162,526
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 142.58 145.97 151.78 152.66 146.27 133.83 126.07 8.52%
EPS 12.33 22.09 28.96 31.09 26.65 17.86 11.10 7.23%
DPS 1.06 4.10 7.14 8.10 8.10 6.60 5.51 -66.57%
NAPS 1.811 2.1492 2.1219 1.6883 1.6884 1.6887 1.7186 3.54%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.45 2.46 4.35 4.30 3.80 3.20 2.24 -
P/RPS 1.56 1.52 1.01 0.95 0.88 0.81 0.60 88.75%
P/EPS 17.99 10.05 5.31 4.67 4.81 6.05 6.81 90.76%
EY 5.56 9.95 18.83 21.41 20.77 16.52 14.68 -47.55%
DY 0.48 1.85 4.64 5.58 6.32 6.11 7.28 -83.59%
P/NAPS 1.23 1.03 0.72 0.86 0.76 0.64 0.44 98.07%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 30/08/07 28/05/07 28/02/07 17/11/06 28/08/06 -
Price 2.20 2.31 2.20 4.45 4.30 3.80 2.95 -
P/RPS 1.40 1.43 0.51 0.98 0.99 0.96 0.79 46.29%
P/EPS 16.15 9.44 2.69 4.83 5.45 7.19 8.97 47.83%
EY 6.19 10.59 37.22 20.69 18.35 13.92 11.14 -32.33%
DY 0.53 1.97 9.18 5.39 5.58 5.14 5.53 -78.96%
P/NAPS 1.10 0.97 0.37 0.89 0.86 0.76 0.58 53.03%

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