[WTK] YoY 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- 50.78%
YoY- 117.04%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 161,502 165,756 156,036 160,455 139,377 120,341 115,507 5.74%
PBT 18,554 29,612 20,705 30,806 14,523 10,914 8,433 14.03%
Tax -3,488 -4,289 -4,949 -1,827 -1,171 -3,139 -1,958 10.09%
NP 15,066 25,323 15,756 28,979 13,352 7,775 6,475 15.10%
-
NP to SH 15,082 25,337 15,754 28,979 13,352 7,775 6,475 15.12%
-
Tax Rate 18.80% 14.48% 23.90% 5.93% 8.06% 28.76% 23.22% -
Total Cost 146,436 140,433 140,280 131,476 126,025 112,566 109,032 5.03%
-
Net Worth 1,021,354 827,231 763,151 724,070 655,432 603,457 587,001 9.66%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 5,106 9,751 - 5,831 - - - -
Div Payout % 33.86% 38.49% - 20.12% - - - -
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 1,021,354 827,231 763,151 724,070 655,432 603,457 587,001 9.66%
NOSH 170,225 162,520 162,718 161,984 162,235 162,656 163,510 0.67%
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 9.33% 15.28% 10.10% 18.06% 9.58% 6.46% 5.61% -
ROE 1.48% 3.06% 2.06% 4.00% 2.04% 1.29% 1.10% -
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 94.88 101.99 95.89 99.06 85.91 73.98 70.64 5.03%
EPS 8.86 15.59 9.69 17.89 8.23 4.78 3.96 14.35%
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 33.55 34.44 32.42 33.33 28.96 25.00 24.00 5.73%
EPS 3.13 5.26 3.27 6.02 2.77 1.62 1.35 15.03%
DPS 1.06 2.03 0.00 1.21 0.00 0.00 0.00 -
NAPS 2.1219 1.7186 1.5855 1.5043 1.3617 1.2537 1.2195 9.66%
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 4.58 2.20 2.35 3.20 2.74 3.38 3.09 6.77%
P/EPS 49.10 14.37 23.24 17.72 28.55 52.30 55.05 -1.88%
EY 2.04 6.96 4.30 5.64 3.50 1.91 1.82 1.91%
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 2.32 2.89 1.77 2.83 2.84 3.49 3.14 -4.91%
P/EPS 24.83 18.92 17.56 15.65 29.65 53.97 56.06 -12.68%
EY 4.03 5.28 5.70 6.39 3.37 1.85 1.78 14.58%
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