[WTK] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 48.49%
YoY- 117.38%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 161,332 130,558 147,846 138,555 123,554 103,390 105,570 7.32%
PBT 36,147 11,781 19,417 22,648 12,022 7,603 11,941 20.26%
Tax -6,854 -4,889 -2,114 -3,429 -3,181 -1,591 -2,657 17.10%
NP 29,293 6,892 17,303 19,219 8,841 6,012 9,284 21.09%
-
NP to SH 29,336 7,960 17,303 19,219 8,841 6,012 9,284 21.12%
-
Tax Rate 18.96% 41.50% 10.89% 15.14% 26.46% 20.93% 22.25% -
Total Cost 132,039 123,666 130,543 119,336 114,713 97,378 96,286 5.40%
-
Net Worth 926,400 813,869 755,153 694,604 640,769 596,312 614,574 7.07%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 5,858 - - - - -
Div Payout % - - 33.86% - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 926,400 813,869 755,153 694,604 640,769 596,312 614,574 7.07%
NOSH 162,526 162,448 162,748 161,912 162,220 162,926 163,450 -0.09%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.16% 5.28% 11.70% 13.87% 7.16% 5.81% 8.79% -
ROE 3.17% 0.98% 2.29% 2.77% 1.38% 1.01% 1.51% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 99.27 80.37 90.84 85.57 76.16 63.46 64.59 7.42%
EPS 18.05 4.90 10.63 11.87 5.45 3.69 5.68 21.24%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 0.00 -
NAPS 5.70 5.01 4.64 4.29 3.95 3.66 3.76 7.17%
Adjusted Per Share Value based on latest NOSH - 161,912
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 33.52 27.12 30.72 28.78 25.67 21.48 21.93 7.32%
EPS 6.09 1.65 3.59 3.99 1.84 1.25 1.93 21.09%
DPS 0.00 0.00 1.22 0.00 0.00 0.00 0.00 -
NAPS 1.9246 1.6908 1.5688 1.443 1.3312 1.2388 1.2768 7.07%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.30 2.02 2.75 3.45 2.35 2.02 2.26 -
P/RPS 4.33 2.51 3.03 4.03 3.09 3.18 3.50 3.60%
P/EPS 23.82 41.22 25.87 29.06 43.12 54.74 39.79 -8.19%
EY 4.20 2.43 3.87 3.44 2.32 1.83 2.51 8.95%
DY 0.00 0.00 1.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.40 0.59 0.80 0.59 0.55 0.60 3.78%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 31/05/06 30/05/05 31/05/04 30/05/03 24/05/02 30/05/01 -
Price 4.45 2.05 2.13 2.88 2.27 2.58 2.26 -
P/RPS 4.48 2.55 2.34 3.37 2.98 4.07 3.50 4.19%
P/EPS 24.65 41.84 20.03 24.26 41.65 69.92 39.79 -7.66%
EY 4.06 2.39 4.99 4.12 2.40 1.43 2.51 8.34%
DY 0.00 0.00 1.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.41 0.46 0.67 0.57 0.70 0.60 4.46%

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