[WTK] YoY TTM Result on 30-Jun-2001 [#2]

Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -24.29%
YoY- -50.33%
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 601,752 537,421 454,920 509,671 538,961 0 -100.00%
PBT 85,847 63,232 41,284 64,108 112,556 0 -100.00%
Tax -11,293 -11,901 -7,201 -17,750 -19,222 0 -100.00%
NP 74,554 51,331 34,083 46,358 93,334 0 -100.00%
-
NP to SH 74,554 51,331 34,235 46,358 93,334 0 -100.00%
-
Tax Rate 13.15% 18.82% 17.44% 27.69% 17.08% - -
Total Cost 527,198 486,090 420,837 463,313 445,627 0 -100.00%
-
Net Worth 724,070 655,432 603,457 587,001 547,410 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 5,831 - 8,151 8,158 3,818 - -100.00%
Div Payout % 7.82% - 23.81% 17.60% 4.09% - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 724,070 655,432 603,457 587,001 547,410 0 -100.00%
NOSH 161,984 162,235 162,656 163,510 109,482 0 -100.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 12.39% 9.55% 7.49% 9.10% 17.32% 0.00% -
ROE 10.30% 7.83% 5.67% 7.90% 17.05% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 371.49 331.26 279.68 311.71 492.28 0.00 -100.00%
EPS 46.03 31.64 21.05 28.35 85.25 0.00 -100.00%
DPS 3.60 0.00 5.00 5.00 3.50 0.00 -100.00%
NAPS 4.47 4.04 3.71 3.59 5.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 163,510
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 125.01 111.65 94.51 105.88 111.97 0.00 -100.00%
EPS 15.49 10.66 7.11 9.63 19.39 0.00 -100.00%
DPS 1.21 0.00 1.69 1.69 0.79 0.00 -100.00%
NAPS 1.5043 1.3617 1.2537 1.2195 1.1373 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 3.17 2.35 2.50 2.18 3.90 0.00 -
P/RPS 0.85 0.71 0.89 0.70 0.79 0.00 -100.00%
P/EPS 6.89 7.43 11.88 7.69 4.57 0.00 -100.00%
EY 14.52 13.46 8.42 13.01 21.86 0.00 -100.00%
DY 1.14 0.00 2.00 2.29 0.90 0.00 -100.00%
P/NAPS 0.71 0.58 0.67 0.61 0.78 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 01/09/04 26/08/03 27/08/02 28/08/01 30/08/00 - -
Price 2.80 2.44 2.58 2.22 3.78 0.00 -
P/RPS 0.75 0.74 0.92 0.71 0.77 0.00 -100.00%
P/EPS 6.08 7.71 12.26 7.83 4.43 0.00 -100.00%
EY 16.44 12.97 8.16 12.77 22.55 0.00 -100.00%
DY 1.29 0.00 1.94 2.25 0.93 0.00 -100.00%
P/NAPS 0.63 0.60 0.70 0.62 0.76 0.00 -100.00%

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