[WTK] YoY Cumulative 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- 150.78%
YoY- 117.18%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 322,834 296,314 303,882 299,010 262,931 223,731 221,077 6.51%
PBT 54,701 41,393 40,122 53,454 26,275 18,517 20,375 17.88%
Tax -10,342 -9,178 -7,223 -5,256 -4,082 -4,730 -4,615 14.38%
NP 44,359 32,215 32,899 48,198 22,193 13,787 15,760 18.81%
-
NP to SH 44,418 33,297 33,057 48,198 22,193 13,787 15,760 18.84%
-
Tax Rate 18.91% 22.17% 18.00% 9.83% 15.54% 25.54% 22.65% -
Total Cost 278,475 264,099 270,983 250,812 240,738 209,944 205,317 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 5,109 9,754 - 5,830 - - - -
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 4.35% 4.02% 4.33% 6.66% 3.38% 2.28% 2.69% -
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 189.55 182.25 186.83 184.62 161.95 137.45 135.37 5.76%
EPS 26.08 20.48 20.33 29.76 13.67 8.47 9.65 18.01%
DPS 3.00 6.00 0.00 3.60 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 67.07 61.56 63.13 62.12 54.62 46.48 45.93 6.51%
EPS 9.23 6.92 6.87 10.01 4.61 2.86 3.27 18.87%
DPS 1.06 2.03 0.00 1.21 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 2.29 1.23 1.20 1.72 1.45 1.82 1.61 6.04%
P/EPS 16.68 10.94 11.07 10.65 17.19 29.52 22.59 -4.92%
EY 6.00 9.14 9.03 9.39 5.82 3.39 4.43 5.18%
DY 0.69 2.68 0.00 1.14 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 1.16 1.62 0.91 1.52 1.51 1.88 1.64 -5.60%
P/EPS 8.44 14.40 8.36 9.41 17.85 30.46 23.01 -15.38%
EY 11.85 6.94 11.95 10.63 5.60 3.28 4.35 18.16%
DY 1.36 2.03 0.00 1.29 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