[WTK] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 36.35%
YoY- 13.1%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 704,070 614,075 604,295 565,673 498,220 452,266 547,425 4.28%
PBT 155,956 70,857 99,189 58,669 55,204 43,142 93,870 8.82%
Tax -28,859 -18,175 -22,607 -10,119 -12,279 -7,086 -21,185 5.28%
NP 127,097 52,682 76,582 48,550 42,925 36,056 72,685 9.75%
-
NP to SH 128,278 53,257 76,582 48,550 42,925 36,056 72,685 9.92%
-
Tax Rate 18.50% 25.65% 22.79% 17.25% 22.24% 16.42% 22.57% -
Total Cost 576,973 561,393 527,713 517,123 455,295 416,210 474,740 3.30%
-
Net Worth 359,262 799,723 797,432 667,136 623,403 588,969 608,164 -8.39%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 39,014 16,758 15,297 - - 8,157 9,015 27.64%
Div Payout % 30.41% 31.47% 19.98% - - 22.62% 12.40% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 359,262 799,723 797,432 667,136 623,403 588,969 608,164 -8.39%
NOSH 162,562 162,545 162,741 162,320 162,768 163,149 163,925 -0.13%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 18.05% 8.58% 12.67% 8.58% 8.62% 7.97% 13.28% -
ROE 35.71% 6.66% 9.60% 7.28% 6.89% 6.12% 11.95% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 433.11 377.79 371.32 348.49 306.09 277.21 333.95 4.42%
EPS 31.56 32.76 47.10 29.91 26.37 22.10 44.30 -5.49%
DPS 24.00 10.31 9.40 0.00 0.00 5.00 5.50 27.81%
NAPS 2.21 4.92 4.90 4.11 3.83 3.61 3.71 -8.26%
Adjusted Per Share Value based on latest NOSH - 162,396
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 146.27 127.57 125.54 117.52 103.51 93.96 113.73 4.28%
EPS 26.65 11.06 15.91 10.09 8.92 7.49 15.10 9.92%
DPS 8.11 3.48 3.18 0.00 0.00 1.69 1.87 27.68%
NAPS 0.7464 1.6614 1.6567 1.386 1.2951 1.2236 1.2635 -8.39%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.80 1.72 3.10 2.08 2.42 2.01 2.58 -
P/RPS 0.88 0.46 0.83 0.60 0.79 0.73 0.77 2.24%
P/EPS 4.82 5.25 6.59 6.95 9.18 9.10 5.82 -3.09%
EY 20.77 19.05 15.18 14.38 10.90 11.00 17.19 3.20%
DY 6.32 5.99 3.03 0.00 0.00 2.49 2.13 19.86%
P/NAPS 1.72 0.35 0.63 0.51 0.63 0.56 0.70 16.15%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 26/02/02 28/02/01 -
Price 4.30 1.97 2.80 2.46 2.38 2.04 2.40 -
P/RPS 0.99 0.52 0.75 0.71 0.78 0.74 0.72 5.44%
P/EPS 5.45 6.01 5.95 8.22 9.02 9.23 5.41 0.12%
EY 18.35 16.63 16.81 12.16 11.08 10.83 18.48 -0.11%
DY 5.58 5.23 3.36 0.00 0.00 2.45 2.29 15.99%
P/NAPS 1.95 0.40 0.57 0.60 0.62 0.57 0.65 20.08%

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