[WTK] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 60.44%
YoY- 17.64%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 491,263 461,473 457,325 422,454 365,766 345,363 412,240 2.96%
PBT 98,173 58,083 82,060 42,743 38,958 31,368 74,936 4.60%
Tax -19,581 -11,468 -9,051 -7,137 -9,087 -6,366 -19,631 -0.04%
NP 78,592 46,615 73,009 35,606 29,871 25,002 55,305 6.02%
-
NP to SH 79,646 46,867 73,009 35,606 30,266 25,002 55,305 6.26%
-
Tax Rate 19.95% 19.74% 11.03% 16.70% 23.33% 20.29% 26.20% -
Total Cost 412,671 414,858 384,316 386,848 335,895 320,361 356,935 2.44%
-
Net Worth 863,102 775,289 733,652 662,437 623,463 588,282 590,683 6.52%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 24,381 9,361 5,830 - - - - -
Div Payout % 30.61% 19.98% 7.99% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 863,102 775,289 733,652 662,437 623,463 588,282 590,683 6.52%
NOSH 162,542 162,534 161,954 162,362 164,937 163,411 163,624 -0.11%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 16.00% 10.10% 15.96% 8.43% 8.17% 7.24% 13.42% -
ROE 9.23% 6.05% 9.95% 5.38% 4.85% 4.25% 9.36% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 302.24 283.92 282.38 260.19 221.76 211.35 251.94 3.07%
EPS 49.00 28.83 45.08 21.93 18.35 15.30 33.80 6.38%
DPS 15.00 5.76 3.60 0.00 0.00 0.00 0.00 -
NAPS 5.31 4.77 4.53 4.08 3.78 3.60 3.61 6.63%
Adjusted Per Share Value based on latest NOSH - 162,384
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 102.06 95.87 95.01 87.77 75.99 71.75 85.64 2.96%
EPS 16.55 9.74 15.17 7.40 6.29 5.19 11.49 6.26%
DPS 5.07 1.94 1.21 0.00 0.00 0.00 0.00 -
NAPS 1.7931 1.6107 1.5242 1.3762 1.2953 1.2222 1.2272 6.52%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.20 1.90 2.72 2.26 2.47 2.06 3.38 -
P/RPS 1.06 0.67 0.96 0.87 1.11 0.97 1.34 -3.82%
P/EPS 6.53 6.59 6.03 10.31 13.46 13.46 10.00 -6.85%
EY 15.31 15.18 16.57 9.70 7.43 7.43 10.00 7.35%
DY 4.69 3.03 1.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.40 0.60 0.55 0.65 0.57 0.94 -7.20%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 29/11/05 29/11/04 28/11/03 29/11/02 26/11/01 28/11/00 -
Price 3.80 1.76 2.80 2.18 2.43 2.10 3.03 -
P/RPS 1.26 0.62 0.99 0.84 1.10 0.99 1.20 0.81%
P/EPS 7.76 6.10 6.21 9.94 13.24 13.73 8.96 -2.36%
EY 12.89 16.38 16.10 10.06 7.55 7.29 11.16 2.42%
DY 3.95 3.27 1.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.37 0.62 0.53 0.64 0.58 0.84 -2.53%

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