[WTK] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 119.53%
YoY- 21.05%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 461,473 457,325 422,454 365,766 345,363 412,240 411,009 -0.12%
PBT 58,083 82,060 42,743 38,958 31,368 74,936 79,678 0.33%
Tax -11,468 -9,051 -7,137 -9,087 -6,366 -19,631 -2,404 -1.64%
NP 46,615 73,009 35,606 29,871 25,002 55,305 77,274 0.53%
-
NP to SH 46,867 73,009 35,606 30,266 25,002 55,305 77,274 0.53%
-
Tax Rate 19.74% 11.03% 16.70% 23.33% 20.29% 26.20% 3.02% -
Total Cost 414,858 384,316 386,848 335,895 320,361 356,935 333,735 -0.23%
-
Net Worth 775,289 733,652 662,437 623,463 588,282 590,683 513,538 -0.43%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 9,361 5,830 - - - - - -100.00%
Div Payout % 19.98% 7.99% - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 775,289 733,652 662,437 623,463 588,282 590,683 513,538 -0.43%
NOSH 162,534 161,954 162,362 164,937 163,411 163,624 109,298 -0.42%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 10.10% 15.96% 8.43% 8.17% 7.24% 13.42% 18.80% -
ROE 6.05% 9.95% 5.38% 4.85% 4.25% 9.36% 15.05% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 283.92 282.38 260.19 221.76 211.35 251.94 376.04 0.29%
EPS 28.83 45.08 21.93 18.35 15.30 33.80 70.70 0.95%
DPS 5.76 3.60 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 4.77 4.53 4.08 3.78 3.60 3.61 4.6985 -0.01%
Adjusted Per Share Value based on latest NOSH - 164,888
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 95.87 95.01 87.77 75.99 71.75 85.64 85.39 -0.12%
EPS 9.74 15.17 7.40 6.29 5.19 11.49 16.05 0.53%
DPS 1.94 1.21 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.6107 1.5242 1.3762 1.2953 1.2222 1.2272 1.0669 -0.43%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.90 2.72 2.26 2.47 2.06 3.38 0.00 -
P/RPS 0.67 0.96 0.87 1.11 0.97 1.34 0.00 -100.00%
P/EPS 6.59 6.03 10.31 13.46 13.46 10.00 0.00 -100.00%
EY 15.18 16.57 9.70 7.43 7.43 10.00 0.00 -100.00%
DY 3.03 1.32 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.40 0.60 0.55 0.65 0.57 0.94 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 29/11/04 28/11/03 29/11/02 26/11/01 28/11/00 19/11/99 -
Price 1.76 2.80 2.18 2.43 2.10 3.03 0.00 -
P/RPS 0.62 0.99 0.84 1.10 0.99 1.20 0.00 -100.00%
P/EPS 6.10 6.21 9.94 13.24 13.73 8.96 0.00 -100.00%
EY 16.38 16.10 10.06 7.55 7.29 11.16 0.00 -100.00%
DY 3.27 1.29 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.37 0.62 0.53 0.64 0.58 0.84 0.00 -100.00%

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