[WTK] YoY 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- -14.38%
YoY- 84.98%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 166,957 194,949 157,591 158,316 159,523 142,036 124,286 5.03%
PBT 18,047 56,780 17,961 28,607 16,468 20,441 10,993 8.60%
Tax -4,753 -10,403 -4,245 -3,795 -3,055 -4,357 -1,751 18.09%
NP 13,294 46,377 13,716 24,812 13,413 16,084 9,242 6.24%
-
NP to SH 13,301 46,349 13,810 24,812 13,413 16,291 9,242 6.25%
-
Tax Rate 26.34% 18.32% 23.63% 13.27% 18.55% 21.32% 15.93% -
Total Cost 153,663 148,572 143,875 133,504 146,110 125,952 115,044 4.94%
-
Net Worth 1,034,522 863,252 775,740 733,670 662,530 623,279 583,705 10.00%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 14,631 9,367 - - - - -
Div Payout % - 31.57% 67.83% - - - - -
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 1,034,522 863,252 775,740 733,670 662,530 623,279 583,705 10.00%
NOSH 434,673 162,571 162,629 161,958 162,384 164,888 162,140 17.85%
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 7.96% 23.79% 8.70% 15.67% 8.41% 11.32% 7.44% -
ROE 1.29% 5.37% 1.78% 3.38% 2.02% 2.61% 1.58% -
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 38.41 119.92 96.90 97.75 98.24 86.14 76.65 -10.87%
EPS 3.06 28.51 8.50 15.32 8.26 9.88 5.70 -9.84%
DPS 0.00 9.00 5.76 0.00 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 34.69 40.50 32.74 32.89 33.14 29.51 25.82 5.04%
EPS 2.76 9.63 2.87 5.15 2.79 3.38 1.92 6.23%
DPS 0.00 3.04 1.95 0.00 0.00 0.00 0.00 -
NAPS 2.1492 1.7934 1.6116 1.5242 1.3764 1.2949 1.2127 10.00%
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 6.40 2.67 1.96 2.78 2.30 2.87 2.69 15.53%
P/EPS 80.39 11.22 22.37 17.75 27.36 25.00 36.14 14.24%
EY 1.24 8.91 4.47 5.63 3.65 4.00 2.77 -12.53%
DY 0.00 2.81 3.03 0.00 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 6.01 3.17 1.82 2.86 2.22 2.82 2.74 13.97%
P/EPS 75.49 13.33 20.73 18.28 26.39 24.60 36.84 12.69%
EY 1.32 7.50 4.82 5.47 3.79 4.07 2.71 -11.29%
DY 0.00 2.37 3.27 0.00 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