[WTK] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -4.48%
YoY- -31.41%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 782,516 645,668 592,628 607,764 598,020 525,862 447,462 9.75%
PBT 55,666 109,402 82,786 80,244 106,908 52,550 37,034 7.02%
Tax -11,600 -20,684 -18,356 -14,446 -10,512 -8,164 -9,460 3.45%
NP 44,066 88,718 64,430 65,798 96,396 44,386 27,574 8.11%
-
NP to SH 44,456 88,836 66,594 66,114 96,396 44,386 27,574 8.27%
-
Tax Rate 20.84% 18.91% 22.17% 18.00% 9.83% 15.54% 25.54% -
Total Cost 738,450 556,950 528,198 541,966 501,624 481,476 419,888 9.85%
-
Net Worth 1,048,326 1,021,886 827,547 762,849 723,941 655,886 603,893 9.61%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 10,218 19,509 - 11,660 - - -
Div Payout % - 11.50% 29.30% - 12.10% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,048,326 1,021,886 827,547 762,849 723,941 655,886 603,893 9.61%
NOSH 434,990 170,314 162,583 162,654 161,955 162,348 162,774 17.78%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 5.63% 13.74% 10.87% 10.83% 16.12% 8.44% 6.16% -
ROE 4.24% 8.69% 8.05% 8.67% 13.32% 6.77% 4.57% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 179.89 379.10 364.51 373.65 369.25 323.91 274.90 -6.81%
EPS 10.22 52.16 40.96 40.66 59.52 27.34 16.94 -8.07%
DPS 0.00 6.00 12.00 0.00 7.20 0.00 0.00 -
NAPS 2.41 6.00 5.09 4.69 4.47 4.04 3.71 -6.93%
Adjusted Per Share Value based on latest NOSH - 162,718
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 162.57 134.14 123.12 126.26 124.24 109.25 92.96 9.75%
EPS 9.24 18.46 13.83 13.74 20.03 9.22 5.73 8.28%
DPS 0.00 2.12 4.05 0.00 2.42 0.00 0.00 -
NAPS 2.1779 2.123 1.7192 1.5848 1.504 1.3626 1.2546 9.61%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.19 4.35 2.24 2.25 3.17 2.35 2.50 -
P/RPS 1.22 1.15 0.61 0.60 0.86 0.73 0.91 5.00%
P/EPS 21.43 8.34 5.47 5.54 5.33 8.60 14.76 6.40%
EY 4.67 11.99 18.29 18.07 18.78 11.63 6.78 -6.01%
DY 0.00 1.38 5.36 0.00 2.27 0.00 0.00 -
P/NAPS 0.91 0.72 0.44 0.48 0.71 0.58 0.67 5.23%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 30/08/07 28/08/06 30/08/05 01/09/04 26/08/03 27/08/02 -
Price 1.82 2.20 2.95 1.70 2.80 2.44 2.58 -
P/RPS 1.01 0.58 0.81 0.45 0.76 0.75 0.94 1.20%
P/EPS 17.81 4.22 7.20 4.18 4.70 8.92 15.23 2.64%
EY 5.62 23.71 13.88 23.91 21.26 11.20 6.57 -2.56%
DY 0.00 2.73 4.07 0.00 2.57 0.00 0.00 -
P/NAPS 0.76 0.37 0.58 0.36 0.63 0.60 0.70 1.37%

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