[WTK] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -5.48%
YoY- -35.81%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 847,049 653,054 655,017 615,297 609,766 563,272 487,688 9.62%
PBT 80,213 96,997 130,897 77,444 109,413 56,990 51,944 7.50%
Tax -16,394 -20,126 -26,108 -15,290 -12,068 -9,516 -12,116 5.16%
NP 63,818 76,870 104,789 62,153 97,345 47,474 39,828 8.16%
-
NP to SH 64,125 76,958 106,194 62,489 97,345 47,474 40,354 8.01%
-
Tax Rate 20.44% 20.75% 19.95% 19.74% 11.03% 16.70% 23.33% -
Total Cost 783,230 576,184 550,228 553,144 512,421 515,797 447,860 9.75%
-
Net Worth 1,074,070 1,023,630 863,102 775,289 733,652 662,437 623,463 9.47%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 17,203 32,508 12,482 7,773 - - -
Div Payout % - 22.35% 30.61% 19.98% 7.99% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,074,070 1,023,630 863,102 775,289 733,652 662,437 623,463 9.47%
NOSH 434,846 430,096 162,542 162,534 161,954 162,362 164,937 17.51%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.53% 11.77% 16.00% 10.10% 15.96% 8.43% 8.17% -
ROE 5.97% 7.52% 12.30% 8.06% 13.27% 7.17% 6.47% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 194.79 151.84 402.98 378.56 376.51 346.92 295.68 -6.71%
EPS 14.75 17.89 65.33 38.44 60.11 29.24 24.47 -8.08%
DPS 0.00 4.00 20.00 7.68 4.80 0.00 0.00 -
NAPS 2.47 2.38 5.31 4.77 4.53 4.08 3.78 -6.84%
Adjusted Per Share Value based on latest NOSH - 162,629
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 175.98 135.67 136.08 127.83 126.68 117.02 101.32 9.62%
EPS 13.32 15.99 22.06 12.98 20.22 9.86 8.38 8.02%
DPS 0.00 3.57 6.75 2.59 1.62 0.00 0.00 -
NAPS 2.2314 2.1266 1.7931 1.6107 1.5242 1.3762 1.2953 9.47%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.60 2.46 3.20 1.90 2.72 2.26 2.47 -
P/RPS 0.82 1.62 0.79 0.50 0.72 0.65 0.84 -0.40%
P/EPS 10.85 13.75 4.90 4.94 4.53 7.73 10.10 1.19%
EY 9.22 7.27 20.42 20.24 22.10 12.94 9.91 -1.19%
DY 0.00 1.63 6.25 4.04 1.76 0.00 0.00 -
P/NAPS 0.65 1.03 0.60 0.40 0.60 0.55 0.65 0.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 29/11/07 17/11/06 29/11/05 29/11/04 28/11/03 29/11/02 -
Price 1.05 2.31 3.80 1.76 2.80 2.18 2.43 -
P/RPS 0.54 1.52 0.94 0.46 0.74 0.63 0.82 -6.71%
P/EPS 7.12 12.91 5.82 4.58 4.66 7.46 9.93 -5.38%
EY 14.04 7.75 17.19 21.84 21.47 13.41 10.07 5.69%
DY 0.00 1.73 5.26 4.36 1.71 0.00 0.00 -
P/NAPS 0.43 0.97 0.72 0.37 0.62 0.53 0.64 -6.40%

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