[WTK] YoY 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- 0.46%
YoY- -17.67%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 194,949 157,591 158,316 159,523 142,036 124,286 153,396 4.07%
PBT 56,780 17,961 28,607 16,468 20,441 10,993 25,091 14.57%
Tax -10,403 -4,245 -3,795 -3,055 -4,357 -1,751 -7,708 5.12%
NP 46,377 13,716 24,812 13,413 16,084 9,242 17,383 17.75%
-
NP to SH 46,349 13,810 24,812 13,413 16,291 9,242 17,383 17.74%
-
Tax Rate 18.32% 23.63% 13.27% 18.55% 21.32% 15.93% 30.72% -
Total Cost 148,572 143,875 133,504 146,110 125,952 115,044 136,013 1.48%
-
Net Worth 863,252 775,740 733,670 662,530 623,279 583,705 592,005 6.48%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 14,631 9,367 - - - - - -
Div Payout % 31.57% 67.83% - - - - - -
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 863,252 775,740 733,670 662,530 623,279 583,705 592,005 6.48%
NOSH 162,571 162,629 161,958 162,384 164,888 162,140 163,990 -0.14%
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 23.79% 8.70% 15.67% 8.41% 11.32% 7.44% 11.33% -
ROE 5.37% 1.78% 3.38% 2.02% 2.61% 1.58% 2.94% -
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 119.92 96.90 97.75 98.24 86.14 76.65 93.54 4.22%
EPS 28.51 8.50 15.32 8.26 9.88 5.70 10.60 17.91%
DPS 9.00 5.76 0.00 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 40.50 32.74 32.89 33.14 29.51 25.82 31.87 4.07%
EPS 9.63 2.87 5.15 2.79 3.38 1.92 3.61 17.75%
DPS 3.04 1.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7934 1.6116 1.5242 1.3764 1.2949 1.2127 1.2299 6.48%
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 2.67 1.96 2.78 2.30 2.87 2.69 3.61 -4.90%
P/EPS 11.22 22.37 17.75 27.36 25.00 36.14 31.89 -15.97%
EY 8.91 4.47 5.63 3.65 4.00 2.77 3.14 18.97%
DY 2.81 3.03 0.00 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 3.17 1.82 2.86 2.22 2.82 2.74 3.24 -0.36%
P/EPS 13.33 20.73 18.28 26.39 24.60 36.84 28.58 -11.93%
EY 7.50 4.82 5.47 3.79 4.07 2.71 3.50 13.53%
DY 2.37 3.27 0.00 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