[WTK] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 25.51%
YoY- 60.97%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 592,628 607,764 598,020 525,862 447,462 442,154 517,688 2.27%
PBT 82,786 80,244 106,908 52,550 37,034 40,750 99,690 -3.04%
Tax -18,356 -14,446 -10,512 -8,164 -9,460 -9,230 -23,846 -4.26%
NP 64,430 65,798 96,396 44,386 27,574 31,520 75,844 -2.68%
-
NP to SH 66,594 66,114 96,396 44,386 27,574 31,520 75,844 -2.14%
-
Tax Rate 22.17% 18.00% 9.83% 15.54% 25.54% 22.65% 23.92% -
Total Cost 528,198 541,966 501,624 481,476 419,888 410,634 441,844 3.01%
-
Net Worth 827,547 762,849 723,941 655,886 603,893 586,304 578,119 6.15%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 19,509 - 11,660 - - - - -
Div Payout % 29.30% - 12.10% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 827,547 762,849 723,941 655,886 603,893 586,304 578,119 6.15%
NOSH 162,583 162,654 161,955 162,348 162,774 163,316 109,285 6.84%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 10.87% 10.83% 16.12% 8.44% 6.16% 7.13% 14.65% -
ROE 8.05% 8.67% 13.32% 6.77% 4.57% 5.38% 13.12% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 364.51 373.65 369.25 323.91 274.90 270.74 473.70 -4.27%
EPS 40.96 40.66 59.52 27.34 16.94 19.30 69.40 -8.40%
DPS 12.00 0.00 7.20 0.00 0.00 0.00 0.00 -
NAPS 5.09 4.69 4.47 4.04 3.71 3.59 5.29 -0.63%
Adjusted Per Share Value based on latest NOSH - 162,235
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 123.12 126.26 124.24 109.25 92.96 91.86 107.55 2.27%
EPS 13.83 13.74 20.03 9.22 5.73 6.55 15.76 -2.15%
DPS 4.05 0.00 2.42 0.00 0.00 0.00 0.00 -
NAPS 1.7192 1.5848 1.504 1.3626 1.2546 1.2181 1.2011 6.15%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.24 2.25 3.17 2.35 2.50 2.18 3.90 -
P/RPS 0.61 0.60 0.86 0.73 0.91 0.81 0.82 -4.80%
P/EPS 5.47 5.54 5.33 8.60 14.76 11.30 5.62 -0.44%
EY 18.29 18.07 18.78 11.63 6.78 8.85 17.79 0.46%
DY 5.36 0.00 2.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.71 0.58 0.67 0.61 0.74 -8.29%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 30/08/05 01/09/04 26/08/03 27/08/02 28/08/01 30/08/00 -
Price 2.95 1.70 2.80 2.44 2.58 2.22 3.78 -
P/RPS 0.81 0.45 0.76 0.75 0.94 0.82 0.80 0.20%
P/EPS 7.20 4.18 4.70 8.92 15.23 11.50 5.45 4.74%
EY 13.88 23.91 21.26 11.20 6.57 8.69 18.36 -4.55%
DY 4.07 0.00 2.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.36 0.63 0.60 0.70 0.62 0.71 -3.31%

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