[WTK] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -12.34%
YoY- -44.34%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 244,029 166,957 194,949 157,591 158,316 159,523 142,036 9.43%
PBT 32,327 18,047 56,780 17,961 28,607 16,468 20,441 7.93%
Tax -6,496 -4,753 -10,403 -4,245 -3,795 -3,055 -4,357 6.87%
NP 25,831 13,294 46,377 13,716 24,812 13,413 16,084 8.20%
-
NP to SH 25,866 13,301 46,349 13,810 24,812 13,413 16,291 8.00%
-
Tax Rate 20.09% 26.34% 18.32% 23.63% 13.27% 18.55% 21.32% -
Total Cost 218,198 153,663 148,572 143,875 133,504 146,110 125,952 9.58%
-
Net Worth 1,073,765 1,034,522 863,252 775,740 733,670 662,530 623,279 9.48%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - 14,631 9,367 - - - -
Div Payout % - - 31.57% 67.83% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,073,765 1,034,522 863,252 775,740 733,670 662,530 623,279 9.48%
NOSH 434,722 434,673 162,571 162,629 161,958 162,384 164,888 17.51%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.59% 7.96% 23.79% 8.70% 15.67% 8.41% 11.32% -
ROE 2.41% 1.29% 5.37% 1.78% 3.38% 2.02% 2.61% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 56.13 38.41 119.92 96.90 97.75 98.24 86.14 -6.88%
EPS 5.95 3.06 28.51 8.50 15.32 8.26 9.88 -8.09%
DPS 0.00 0.00 9.00 5.76 0.00 0.00 0.00 -
NAPS 2.47 2.38 5.31 4.77 4.53 4.08 3.78 -6.84%
Adjusted Per Share Value based on latest NOSH - 162,629
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 50.70 34.69 40.50 32.74 32.89 33.14 29.51 9.43%
EPS 5.37 2.76 9.63 2.87 5.15 2.79 3.38 8.01%
DPS 0.00 0.00 3.04 1.95 0.00 0.00 0.00 -
NAPS 2.2308 2.1492 1.7934 1.6116 1.5242 1.3764 1.2949 9.48%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.60 2.46 3.20 1.90 2.72 2.26 2.47 -
P/RPS 2.85 6.40 2.67 1.96 2.78 2.30 2.87 -0.11%
P/EPS 26.89 80.39 11.22 22.37 17.75 27.36 25.00 1.22%
EY 3.72 1.24 8.91 4.47 5.63 3.65 4.00 -1.20%
DY 0.00 0.00 2.81 3.03 0.00 0.00 0.00 -
P/NAPS 0.65 1.03 0.60 0.40 0.60 0.55 0.65 0.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 29/11/07 17/11/06 29/11/05 29/11/04 28/11/03 29/11/02 -
Price 1.05 2.31 3.80 1.76 2.80 2.18 2.43 -
P/RPS 1.87 6.01 3.17 1.82 2.86 2.22 2.82 -6.61%
P/EPS 17.65 75.49 13.33 20.73 18.28 26.39 24.60 -5.37%
EY 5.67 1.32 7.50 4.82 5.47 3.79 4.07 5.67%
DY 0.00 0.00 2.37 3.27 0.00 0.00 0.00 -
P/NAPS 0.43 0.97 0.72 0.37 0.62 0.53 0.64 -6.40%

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