[WTK] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
01-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 25.39%
YoY- 117.18%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 645,668 592,628 607,764 598,020 525,862 447,462 442,154 6.51%
PBT 109,402 82,786 80,244 106,908 52,550 37,034 40,750 17.88%
Tax -20,684 -18,356 -14,446 -10,512 -8,164 -9,460 -9,230 14.38%
NP 88,718 64,430 65,798 96,396 44,386 27,574 31,520 18.81%
-
NP to SH 88,836 66,594 66,114 96,396 44,386 27,574 31,520 18.84%
-
Tax Rate 18.91% 22.17% 18.00% 9.83% 15.54% 25.54% 22.65% -
Total Cost 556,950 528,198 541,966 501,624 481,476 419,888 410,634 5.20%
-
Net Worth 1,021,886 827,547 762,849 723,941 655,886 603,893 586,304 9.69%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 10,218 19,509 - 11,660 - - - -
Div Payout % 11.50% 29.30% - 12.10% - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,021,886 827,547 762,849 723,941 655,886 603,893 586,304 9.69%
NOSH 170,314 162,583 162,654 161,955 162,348 162,774 163,316 0.70%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 13.74% 10.87% 10.83% 16.12% 8.44% 6.16% 7.13% -
ROE 8.69% 8.05% 8.67% 13.32% 6.77% 4.57% 5.38% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 379.10 364.51 373.65 369.25 323.91 274.90 270.74 5.76%
EPS 52.16 40.96 40.66 59.52 27.34 16.94 19.30 18.01%
DPS 6.00 12.00 0.00 7.20 0.00 0.00 0.00 -
NAPS 6.00 5.09 4.69 4.47 4.04 3.71 3.59 8.93%
Adjusted Per Share Value based on latest NOSH - 161,984
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 134.14 123.12 126.26 124.24 109.25 92.96 91.86 6.51%
EPS 18.46 13.83 13.74 20.03 9.22 5.73 6.55 18.84%
DPS 2.12 4.05 0.00 2.42 0.00 0.00 0.00 -
NAPS 2.123 1.7192 1.5848 1.504 1.3626 1.2546 1.2181 9.69%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 4.35 2.24 2.25 3.17 2.35 2.50 2.18 -
P/RPS 1.15 0.61 0.60 0.86 0.73 0.91 0.81 6.01%
P/EPS 8.34 5.47 5.54 5.33 8.60 14.76 11.30 -4.93%
EY 11.99 18.29 18.07 18.78 11.63 6.78 8.85 5.18%
DY 1.38 5.36 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 0.72 0.44 0.48 0.71 0.58 0.67 0.61 2.80%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 28/08/06 30/08/05 01/09/04 26/08/03 27/08/02 28/08/01 -
Price 2.20 2.95 1.70 2.80 2.44 2.58 2.22 -
P/RPS 0.58 0.81 0.45 0.76 0.75 0.94 0.82 -5.60%
P/EPS 4.22 7.20 4.18 4.70 8.92 15.23 11.50 -15.38%
EY 23.71 13.88 23.91 21.26 11.20 6.57 8.69 18.20%
DY 2.73 4.07 0.00 2.57 0.00 0.00 0.00 -
P/NAPS 0.37 0.58 0.36 0.63 0.60 0.70 0.62 -8.24%

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