[WTK] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -15.27%
YoY- -1.58%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 754,709 730,590 606,817 613,339 601,752 537,421 454,920 8.79%
PBT 43,440 169,264 72,816 86,209 85,847 63,232 41,284 0.85%
Tax -6,382 -30,023 -20,876 -12,831 -11,293 -11,901 -7,201 -1.99%
NP 37,058 139,241 51,940 73,378 74,554 51,331 34,083 1.40%
-
NP to SH 37,175 139,399 53,427 73,376 74,554 51,331 34,235 1.38%
-
Tax Rate 14.69% 17.74% 28.67% 14.88% 13.15% 18.82% 17.44% -
Total Cost 717,651 591,349 554,877 539,961 527,198 486,090 420,837 9.29%
-
Net Worth 1,048,735 1,021,354 827,231 763,151 724,070 655,432 603,457 9.63%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 34,366 26,516 11,716 5,831 - 8,151 -
Div Payout % - 24.65% 49.63% 15.97% 7.82% - 23.81% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,048,735 1,021,354 827,231 763,151 724,070 655,432 603,457 9.63%
NOSH 435,159 170,225 162,520 162,718 161,984 162,235 162,656 17.80%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.91% 19.06% 8.56% 11.96% 12.39% 9.55% 7.49% -
ROE 3.54% 13.65% 6.46% 9.61% 10.30% 7.83% 5.67% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 173.43 429.19 373.38 376.93 371.49 331.26 279.68 -7.64%
EPS 8.54 81.89 32.87 45.09 46.03 31.64 21.05 -13.94%
DPS 0.00 20.19 16.31 7.20 3.60 0.00 5.00 -
NAPS 2.41 6.00 5.09 4.69 4.47 4.04 3.71 -6.93%
Adjusted Per Share Value based on latest NOSH - 162,718
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 156.79 151.78 126.07 127.42 125.01 111.65 94.51 8.79%
EPS 7.72 28.96 11.10 15.24 15.49 10.66 7.11 1.38%
DPS 0.00 7.14 5.51 2.43 1.21 0.00 1.69 -
NAPS 2.1788 2.1219 1.7186 1.5855 1.5043 1.3617 1.2537 9.63%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.19 4.35 2.24 2.25 3.17 2.35 2.50 -
P/RPS 1.26 1.01 0.60 0.60 0.85 0.71 0.89 5.95%
P/EPS 25.64 5.31 6.81 4.99 6.89 7.43 11.88 13.66%
EY 3.90 18.83 14.68 20.04 14.52 13.46 8.42 -12.02%
DY 0.00 4.64 7.28 3.20 1.14 0.00 2.00 -
P/NAPS 0.91 0.72 0.44 0.48 0.71 0.58 0.67 5.23%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 30/08/07 28/08/06 30/08/05 01/09/04 26/08/03 27/08/02 -
Price 1.82 2.20 2.95 1.70 2.80 2.44 2.58 -
P/RPS 1.05 0.51 0.79 0.45 0.75 0.74 0.92 2.22%
P/EPS 21.30 2.69 8.97 3.77 6.08 7.71 12.26 9.63%
EY 4.69 37.22 11.14 26.53 16.44 12.97 8.16 -8.80%
DY 0.00 9.18 5.53 4.24 1.29 0.00 1.94 -
P/NAPS 0.76 0.37 0.58 0.36 0.63 0.60 0.70 1.37%

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