[WTK] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 0.98%
YoY- 105.05%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 653,054 655,017 615,297 609,766 563,272 487,688 460,484 5.99%
PBT 96,997 130,897 77,444 109,413 56,990 51,944 41,824 15.04%
Tax -20,126 -26,108 -15,290 -12,068 -9,516 -12,116 -8,488 15.46%
NP 76,870 104,789 62,153 97,345 47,474 39,828 33,336 14.93%
-
NP to SH 76,958 106,194 62,489 97,345 47,474 40,354 33,336 14.95%
-
Tax Rate 20.75% 19.95% 19.74% 11.03% 16.70% 23.33% 20.29% -
Total Cost 576,184 550,228 553,144 512,421 515,797 447,860 427,148 5.11%
-
Net Worth 1,023,630 863,102 775,289 733,652 662,437 623,463 588,282 9.66%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 17,203 32,508 12,482 7,773 - - - -
Div Payout % 22.35% 30.61% 19.98% 7.99% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,023,630 863,102 775,289 733,652 662,437 623,463 588,282 9.66%
NOSH 430,096 162,542 162,534 161,954 162,362 164,937 163,411 17.49%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 11.77% 16.00% 10.10% 15.96% 8.43% 8.17% 7.24% -
ROE 7.52% 12.30% 8.06% 13.27% 7.17% 6.47% 5.67% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 151.84 402.98 378.56 376.51 346.92 295.68 281.79 -9.78%
EPS 17.89 65.33 38.44 60.11 29.24 24.47 20.40 -2.16%
DPS 4.00 20.00 7.68 4.80 0.00 0.00 0.00 -
NAPS 2.38 5.31 4.77 4.53 4.08 3.78 3.60 -6.66%
Adjusted Per Share Value based on latest NOSH - 161,958
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 135.67 136.08 127.83 126.68 117.02 101.32 95.67 5.99%
EPS 15.99 22.06 12.98 20.22 9.86 8.38 6.93 14.94%
DPS 3.57 6.75 2.59 1.62 0.00 0.00 0.00 -
NAPS 2.1266 1.7931 1.6107 1.5242 1.3762 1.2953 1.2222 9.66%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.46 3.20 1.90 2.72 2.26 2.47 2.06 -
P/RPS 1.62 0.79 0.50 0.72 0.65 0.84 0.73 14.20%
P/EPS 13.75 4.90 4.94 4.53 7.73 10.10 10.10 5.27%
EY 7.27 20.42 20.24 22.10 12.94 9.91 9.90 -5.01%
DY 1.63 6.25 4.04 1.76 0.00 0.00 0.00 -
P/NAPS 1.03 0.60 0.40 0.60 0.55 0.65 0.57 10.35%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 17/11/06 29/11/05 29/11/04 28/11/03 29/11/02 26/11/01 -
Price 2.31 3.80 1.76 2.80 2.18 2.43 2.10 -
P/RPS 1.52 0.94 0.46 0.74 0.63 0.82 0.75 12.48%
P/EPS 12.91 5.82 4.58 4.66 7.46 9.93 10.29 3.85%
EY 7.75 17.19 21.84 21.47 13.41 10.07 9.71 -3.68%
DY 1.73 5.26 4.36 1.71 0.00 0.00 0.00 -
P/NAPS 0.97 0.72 0.37 0.62 0.53 0.64 0.58 8.94%

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