[WTK] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 51.48%
YoY- 105.05%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 489,791 491,263 461,473 457,325 422,454 365,766 345,363 5.99%
PBT 72,748 98,173 58,083 82,060 42,743 38,958 31,368 15.04%
Tax -15,095 -19,581 -11,468 -9,051 -7,137 -9,087 -6,366 15.46%
NP 57,653 78,592 46,615 73,009 35,606 29,871 25,002 14.93%
-
NP to SH 57,719 79,646 46,867 73,009 35,606 30,266 25,002 14.95%
-
Tax Rate 20.75% 19.95% 19.74% 11.03% 16.70% 23.33% 20.29% -
Total Cost 432,138 412,671 414,858 384,316 386,848 335,895 320,361 5.11%
-
Net Worth 1,023,630 863,102 775,289 733,652 662,437 623,463 588,282 9.66%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 12,902 24,381 9,361 5,830 - - - -
Div Payout % 22.35% 30.61% 19.98% 7.99% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,023,630 863,102 775,289 733,652 662,437 623,463 588,282 9.66%
NOSH 430,096 162,542 162,534 161,954 162,362 164,937 163,411 17.49%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 11.77% 16.00% 10.10% 15.96% 8.43% 8.17% 7.24% -
ROE 5.64% 9.23% 6.05% 9.95% 5.38% 4.85% 4.25% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 113.88 302.24 283.92 282.38 260.19 221.76 211.35 -9.78%
EPS 13.42 49.00 28.83 45.08 21.93 18.35 15.30 -2.16%
DPS 3.00 15.00 5.76 3.60 0.00 0.00 0.00 -
NAPS 2.38 5.31 4.77 4.53 4.08 3.78 3.60 -6.66%
Adjusted Per Share Value based on latest NOSH - 161,958
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 101.75 102.06 95.87 95.01 87.77 75.99 71.75 5.99%
EPS 11.99 16.55 9.74 15.17 7.40 6.29 5.19 14.96%
DPS 2.68 5.07 1.94 1.21 0.00 0.00 0.00 -
NAPS 2.1266 1.7931 1.6107 1.5242 1.3762 1.2953 1.2222 9.66%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.46 3.20 1.90 2.72 2.26 2.47 2.06 -
P/RPS 2.16 1.06 0.67 0.96 0.87 1.11 0.97 14.26%
P/EPS 18.33 6.53 6.59 6.03 10.31 13.46 13.46 5.27%
EY 5.46 15.31 15.18 16.57 9.70 7.43 7.43 -5.00%
DY 1.22 4.69 3.03 1.32 0.00 0.00 0.00 -
P/NAPS 1.03 0.60 0.40 0.60 0.55 0.65 0.57 10.35%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 17/11/06 29/11/05 29/11/04 28/11/03 29/11/02 26/11/01 -
Price 2.31 3.80 1.76 2.80 2.18 2.43 2.10 -
P/RPS 2.03 1.26 0.62 0.99 0.84 1.10 0.99 12.70%
P/EPS 17.21 7.76 6.10 6.21 9.94 13.24 13.73 3.83%
EY 5.81 12.89 16.38 16.10 10.06 7.55 7.29 -3.70%
DY 1.30 3.95 3.27 1.29 0.00 0.00 0.00 -
P/NAPS 0.97 0.72 0.37 0.62 0.53 0.64 0.58 8.94%

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