[WTK] YoY 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- -3.5%
YoY- -0.85%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 212,807 152,912 151,141 143,219 132,454 106,903 135,198 7.85%
PBT 57,783 13,462 17,480 15,925 16,246 11,774 18,643 20.73%
Tax -9,278 -7,453 -1,973 -2,982 -3,192 -720 -5,427 9.34%
NP 48,505 6,009 15,507 12,943 13,054 11,054 13,216 24.18%
-
NP to SH 48,632 6,320 15,507 12,943 13,054 11,054 13,216 24.23%
-
Tax Rate 16.06% 55.36% 11.29% 18.73% 19.65% 6.12% 29.11% -
Total Cost 164,302 146,903 135,634 130,276 119,400 95,849 121,982 5.08%
-
Net Worth 812,697 812,974 741,992 667,449 628,140 588,568 595,535 5.31%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 14,628 7,398 5,857 - - 8,151 8,158 10.21%
Div Payout % 30.08% 117.06% 37.78% - - 73.75% 61.73% -
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 812,697 812,974 741,992 667,449 628,140 588,568 595,535 5.31%
NOSH 162,539 162,594 162,717 162,396 162,730 163,038 163,160 -0.06%
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 22.79% 3.93% 10.26% 9.04% 9.86% 10.34% 9.78% -
ROE 5.98% 0.78% 2.09% 1.94% 2.08% 1.88% 2.22% -
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 130.93 94.04 92.89 88.19 81.39 65.57 82.86 7.91%
EPS 11.97 3.89 9.53 7.97 8.02 6.78 8.10 6.72%
DPS 9.00 4.55 3.60 0.00 0.00 5.00 5.00 10.28%
NAPS 5.00 5.00 4.56 4.11 3.86 3.61 3.65 5.38%
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 44.21 31.77 31.40 29.75 27.52 22.21 28.09 7.84%
EPS 10.10 1.31 3.22 2.69 2.71 2.30 2.75 24.20%
DPS 3.04 1.54 1.22 0.00 0.00 1.69 1.69 10.27%
NAPS 1.6884 1.689 1.5415 1.3866 1.305 1.2228 1.2372 5.31%
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 2.90 1.83 3.34 2.36 2.97 3.07 3.11 -1.15%
P/EPS 12.70 44.25 32.53 26.10 30.17 29.65 31.85 -14.20%
EY 7.87 2.26 3.07 3.83 3.31 3.37 3.14 16.54%
DY 2.37 2.65 1.16 0.00 0.00 2.49 1.94 3.39%
P/NAPS 0.76 0.34 0.68 0.51 0.63 0.56 0.71 1.14%
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 3.28 2.09 3.01 2.79 2.92 3.11 2.90 2.07%
P/EPS 14.37 50.68 29.38 30.87 29.67 30.09 29.63 -11.35%
EY 6.96 1.97 3.40 3.24 3.37 3.32 3.38 12.78%
DY 2.09 2.31 1.29 0.00 0.00 2.45 2.08 0.07%
P/NAPS 0.86 0.39 0.61 0.60 0.62 0.57 0.66 4.50%

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