[WTK] YoY TTM Result on 30-Jun-2004 [#2]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	730,590	606,817	613,339	601,752	537,421	454,920	509,671	6.18%
YoY %	20.40%	-1.06%	1.93%	11.97%	18.14%	-10.74%	-	-
Horiz. %	143.35%	119.06%	120.34%	118.07%	105.44%	89.26%	100.00%	-
PBT	169,264	72,816	86,209	85,847	63,232	41,284	64,108	17.55%
YoY %	132.45%	-15.54%	0.42%	35.77%	53.16%	-35.60%	-	-
Horiz. %	264.03%	113.58%	134.47%	133.91%	98.63%	64.40%	100.00%	-
Tax	-30,023	-20,876	-12,831	-11,293	-11,901	-7,201	-17,750	9.15%
YoY %	-43.82%	-62.70%	-13.62%	5.11%	-65.27%	59.43%	-	-
Horiz. %	169.14%	117.61%	72.29%	63.62%	67.05%	40.57%	100.00%	-
NP	139,241	51,940	73,378	74,554	51,331	34,083	46,358	20.10%
YoY %	168.08%	-29.22%	-1.58%	45.24%	50.61%	-26.48%	-	-
Horiz. %	300.36%	112.04%	158.29%	160.82%	110.73%	73.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	139,399	53,427	73,376	74,554	51,331	34,235	46,358	20.13%
YoY %	160.91%	-27.19%	-1.58%	45.24%	49.94%	-26.15%	-	-
Horiz. %	300.70%	115.25%	158.28%	160.82%	110.73%	73.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.74%	28.67%	14.88%	13.15%	18.82%	17.44%	27.69%	-
YoY %	-38.12%	92.67%	13.16%	-30.13%	7.91%	-37.02%	-	-
Horiz. %	64.07%	103.54%	53.74%	47.49%	67.97%	62.98%	100.00%	-
Total Cost	591,349	554,877	539,961	527,198	486,090	420,837	463,313	4.14%
YoY %	6.57%	2.76%	2.42%	8.46%	15.51%	-9.17%	-	-
Horiz. %	127.63%	119.76%	116.54%	113.79%	104.92%	90.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,021,354	827,231	763,151	724,070	655,432	603,457	587,001	9.66%
YoY %	23.47%	8.40%	5.40%	10.47%	8.61%	2.80%	-	-
Horiz. %	174.00%	140.92%	130.01%	123.35%	111.66%	102.80%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	34,366	26,516	11,716	5,831	-	8,151	8,158	27.07%
YoY %	29.60%	126.32%	100.93%	0.00%	-	-0.09%	-	-
Horiz. %	421.26%	325.03%	143.61%	71.48%	-	99.91%	100.00%	-
Div Payout %	24.65%	49.63%	15.97%	7.82%	-	23.81%	17.60%	-
YoY %	-50.33%	210.77%	104.22%	0.00%	-	35.28%	-	-
Horiz. %	140.06%	281.99%	90.74%	44.43%	-	135.28%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	1,021,354	827,231	763,151	724,070	655,432	603,457	587,001	9.66%
YoY %	23.47%	8.40%	5.40%	10.47%	8.61%	2.80%	-	-
Horiz. %	174.00%	140.92%	130.01%	123.35%	111.66%	102.80%	100.00%	-
NOSH	170,225	162,520	162,718	161,984	162,235	162,656	163,510	0.67%
YoY %	4.74%	-0.12%	0.45%	-0.15%	-0.26%	-0.52%	-	-
Horiz. %	104.11%	99.39%	99.52%	99.07%	99.22%	99.48%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	19.06%	8.56%	11.96%	12.39%	9.55%	7.49%	9.10%	-
YoY %	122.66%	-28.43%	-3.47%	29.74%	27.50%	-17.69%	-	-
Horiz. %	209.45%	94.07%	131.43%	136.15%	104.95%	82.31%	100.00%	-
ROE	13.65%	6.46%	9.61%	10.30%	7.83%	5.67%	7.90%	-
YoY %	111.30%	-32.78%	-6.70%	31.55%	38.10%	-28.23%	-	-
Horiz. %	172.78%	81.77%	121.65%	130.38%	99.11%	71.77%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	429.19	373.38	376.93	371.49	331.26	279.68	311.71	5.47%
YoY %	14.95%	-0.94%	1.46%	12.14%	18.44%	-10.28%	-	-
Horiz. %	137.69%	119.78%	120.92%	119.18%	106.27%	89.72%	100.00%	-
EPS	81.89	32.87	45.09	46.03	31.64	21.05	28.35	19.32%
YoY %	149.13%	-27.10%	-2.04%	45.48%	50.31%	-25.75%	-	-
Horiz. %	288.85%	115.94%	159.05%	162.36%	111.60%	74.25%	100.00%	-
DPS	20.19	16.31	7.20	3.60	0.00	5.00	5.00	26.17%
YoY %	23.79%	126.53%	100.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	403.80%	326.20%	144.00%	72.00%	0.00%	100.00%	100.00%	-
NAPS	6.00	5.09	4.69	4.47	4.04	3.71	3.59	8.93%
YoY %	17.88%	8.53%	4.92%	10.64%	8.89%	3.34%	-	-
Horiz. %	167.13%	141.78%	130.64%	124.51%	112.53%	103.34%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 161,984
RPS	151.78	126.07	127.42	125.01	111.65	94.51	105.88	6.18%
YoY %	20.39%	-1.06%	1.93%	11.97%	18.14%	-10.74%	-	-
Horiz. %	143.35%	119.07%	120.34%	118.07%	105.45%	89.26%	100.00%	-
EPS	28.96	11.10	15.24	15.49	10.66	7.11	9.63	20.13%
YoY %	160.90%	-27.17%	-1.61%	45.31%	49.93%	-26.17%	-	-
Horiz. %	300.73%	115.26%	158.26%	160.85%	110.70%	73.83%	100.00%	-
DPS	7.14	5.51	2.43	1.21	0.00	1.69	1.69	27.13%
YoY %	29.58%	126.75%	100.83%	0.00%	0.00%	0.00%	-	-
Horiz. %	422.49%	326.04%	143.79%	71.60%	0.00%	100.00%	100.00%	-
NAPS	2.1219	1.7186	1.5855	1.5043	1.3617	1.2537	1.2195	9.66%
YoY %	23.47%	8.39%	5.40%	10.47%	8.61%	2.80%	-	-
Horiz. %	174.00%	140.93%	130.01%	123.35%	111.66%	102.80%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	4.35	2.24	2.25	3.17	2.35	2.50	2.18	-
P/RPS	1.01	0.60	0.60	0.85	0.71	0.89	0.70	6.29%
YoY %	68.33%	0.00%	-29.41%	19.72%	-20.22%	27.14%	-	-
Horiz. %	144.29%	85.71%	85.71%	121.43%	101.43%	127.14%	100.00%	-
P/EPS	5.31	6.81	4.99	6.89	7.43	11.88	7.69	-5.98%
YoY %	-22.03%	36.47%	-27.58%	-7.27%	-37.46%	54.49%	-	-
Horiz. %	69.05%	88.56%	64.89%	89.60%	96.62%	154.49%	100.00%	-
EY	18.83	14.68	20.04	14.52	13.46	8.42	13.01	6.35%
YoY %	28.27%	-26.75%	38.02%	7.88%	59.86%	-35.28%	-	-
Horiz. %	144.73%	112.84%	154.04%	111.61%	103.46%	64.72%	100.00%	-
DY	4.64	7.28	3.20	1.14	0.00	2.00	2.29	12.48%
YoY %	-36.26%	127.50%	180.70%	0.00%	0.00%	-12.66%	-	-
Horiz. %	202.62%	317.90%	139.74%	49.78%	0.00%	87.34%	100.00%	-
P/NAPS	0.72	0.44	0.48	0.71	0.58	0.67	0.61	2.80%
YoY %	63.64%	-8.33%	-32.39%	22.41%	-13.43%	9.84%	-	-
Horiz. %	118.03%	72.13%	78.69%	116.39%	95.08%	109.84%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	30/08/07	28/08/06	30/08/05	01/09/04	26/08/03	27/08/02	28/08/01	-
Price	2.20	2.95	1.70	2.80	2.44	2.58	2.22	-
P/RPS	0.51	0.79	0.45	0.75	0.74	0.92	0.71	-5.36%
YoY %	-35.44%	75.56%	-40.00%	1.35%	-19.57%	29.58%	-	-
Horiz. %	71.83%	111.27%	63.38%	105.63%	104.23%	129.58%	100.00%	-
P/EPS	2.69	8.97	3.77	6.08	7.71	12.26	7.83	-16.30%
YoY %	-70.01%	137.93%	-37.99%	-21.14%	-37.11%	56.58%	-	-
Horiz. %	34.36%	114.56%	48.15%	77.65%	98.47%	156.58%	100.00%	-
EY	37.22	11.14	26.53	16.44	12.97	8.16	12.77	19.50%
YoY %	234.11%	-58.01%	61.37%	26.75%	58.95%	-36.10%	-	-
Horiz. %	291.46%	87.24%	207.75%	128.74%	101.57%	63.90%	100.00%	-
DY	9.18	5.53	4.24	1.29	0.00	1.94	2.25	26.39%
YoY %	66.00%	30.42%	228.68%	0.00%	0.00%	-13.78%	-	-
Horiz. %	408.00%	245.78%	188.44%	57.33%	0.00%	86.22%	100.00%	-
P/NAPS	0.37	0.58	0.36	0.63	0.60	0.70	0.62	-8.24%
YoY %	-36.21%	61.11%	-42.86%	5.00%	-14.29%	12.90%	-	-
Horiz. %	59.68%	93.55%	58.06%	101.61%	96.77%	112.90%	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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

984

HLIND

HONG LEONG INDUSTRIES BHD

903

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

425

JCY

JCY INTERNATIONAL BERHAD

415

GENTING

GENTING BHD

397

YTLPOWR

YTL POWER INTERNATIONAL BHD

393

UCHITEC

UCHI TECHNOLOGIES BHD

342

MAYBANK

MALAYAN BANKING BHD

288

GENM

GENTING MALAYSIA BERHAD

284

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More