[WTK] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 58.34%
YoY- 117.38%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 645,328 522,232 591,384 554,220 494,216 413,560 422,280 7.32%
PBT 144,588 47,124 77,668 90,592 48,088 30,412 47,764 20.26%
Tax -27,416 -19,556 -8,456 -13,716 -12,724 -6,364 -10,628 17.10%
NP 117,172 27,568 69,212 76,876 35,364 24,048 37,136 21.09%
-
NP to SH 117,344 31,840 69,212 76,876 35,364 24,048 37,136 21.12%
-
Tax Rate 18.96% 41.50% 10.89% 15.14% 26.46% 20.93% 22.25% -
Total Cost 528,156 494,664 522,172 477,344 458,852 389,512 385,144 5.40%
-
Net Worth 926,400 813,869 755,153 694,604 640,769 596,312 614,574 7.07%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 23,435 - - - - -
Div Payout % - - 33.86% - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 926,400 813,869 755,153 694,604 640,769 596,312 614,574 7.07%
NOSH 162,526 162,448 162,748 161,912 162,220 162,926 163,450 -0.09%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.16% 5.28% 11.70% 13.87% 7.16% 5.81% 8.79% -
ROE 12.67% 3.91% 9.17% 11.07% 5.52% 4.03% 6.04% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 397.06 321.47 363.37 342.30 304.66 253.83 258.35 7.42%
EPS 72.20 19.60 42.52 47.48 21.80 14.76 22.72 21.24%
DPS 0.00 0.00 14.40 0.00 0.00 0.00 0.00 -
NAPS 5.70 5.01 4.64 4.29 3.95 3.66 3.76 7.17%
Adjusted Per Share Value based on latest NOSH - 161,912
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 134.07 108.49 122.86 115.14 102.67 85.92 87.73 7.32%
EPS 24.38 6.61 14.38 15.97 7.35 5.00 7.72 21.11%
DPS 0.00 0.00 4.87 0.00 0.00 0.00 0.00 -
NAPS 1.9246 1.6908 1.5688 1.443 1.3312 1.2388 1.2768 7.07%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.30 2.02 2.75 3.45 2.35 2.02 2.26 -
P/RPS 1.08 0.63 0.76 1.01 0.77 0.80 0.87 3.66%
P/EPS 5.96 10.31 6.47 7.27 10.78 13.69 9.95 -8.18%
EY 16.79 9.70 15.46 13.76 9.28 7.31 10.05 8.92%
DY 0.00 0.00 5.24 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.40 0.59 0.80 0.59 0.55 0.60 3.78%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 31/05/06 30/05/05 31/05/04 30/05/03 24/05/02 30/05/01 -
Price 4.45 2.05 2.13 2.88 2.27 2.58 2.26 -
P/RPS 1.12 0.64 0.59 0.84 0.75 1.02 0.87 4.29%
P/EPS 6.16 10.46 5.01 6.07 10.41 17.48 9.95 -7.67%
EY 16.22 9.56 19.97 16.49 9.60 5.72 10.05 8.30%
DY 0.00 0.00 6.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.41 0.46 0.67 0.57 0.70 0.60 4.46%

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