[WTK] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 19.54%
YoY- 6.66%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 612,614 600,545 554,908 472,670 480,561 551,615 140,742 -1.55%
PBT 75,563 97,986 59,259 50,732 50,010 107,618 30,029 -0.97%
Tax -13,281 -12,033 -10,599 -9,807 -11,793 -25,687 -1,243 -2.48%
NP 62,282 85,953 48,660 40,925 38,217 81,931 28,786 -0.81%
-
NP to SH 62,374 85,953 48,660 40,925 38,369 81,931 28,786 -0.81%
-
Tax Rate 17.58% 12.28% 17.89% 19.33% 23.58% 23.87% 4.14% -
Total Cost 550,332 514,592 506,248 431,745 442,344 469,684 111,956 -1.67%
-
Net Worth 775,740 733,670 662,530 623,279 583,705 592,005 436,151 -0.61%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 21,084 5,831 - 8,151 8,973 3,818 - -100.00%
Div Payout % 33.80% 6.78% - 19.92% 23.39% 4.66% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 775,740 733,670 662,530 623,279 583,705 592,005 436,151 -0.61%
NOSH 162,629 161,958 162,384 164,888 162,140 163,990 109,037 -0.42%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 10.17% 14.31% 8.77% 8.66% 7.95% 14.85% 20.45% -
ROE 8.04% 11.72% 7.34% 6.57% 6.57% 13.84% 6.60% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 376.69 370.80 341.72 286.66 296.39 336.37 129.08 -1.13%
EPS 38.35 53.07 29.97 24.82 23.66 49.96 26.40 -0.39%
DPS 12.96 3.60 0.00 5.00 5.50 2.33 0.00 -100.00%
NAPS 4.77 4.53 4.08 3.78 3.60 3.61 4.00 -0.18%
Adjusted Per Share Value based on latest NOSH - 164,888
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 127.27 124.76 115.28 98.20 99.84 114.60 29.24 -1.55%
EPS 12.96 17.86 10.11 8.50 7.97 17.02 5.98 -0.81%
DPS 4.38 1.21 0.00 1.69 1.86 0.79 0.00 -100.00%
NAPS 1.6116 1.5242 1.3764 1.2949 1.2127 1.2299 0.9061 -0.61%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.90 2.72 2.26 2.47 2.06 3.38 0.00 -
P/RPS 0.50 0.73 0.66 0.86 0.70 1.00 0.00 -100.00%
P/EPS 4.95 5.13 7.54 9.95 8.71 6.77 0.00 -100.00%
EY 20.19 19.51 13.26 10.05 11.49 14.78 0.00 -100.00%
DY 6.82 1.32 0.00 2.02 2.67 0.69 0.00 -100.00%
P/NAPS 0.40 0.60 0.55 0.65 0.57 0.94 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 29/11/04 28/11/03 29/11/02 26/11/01 28/11/00 - -
Price 1.76 2.80 2.18 2.43 2.10 3.03 0.00 -
P/RPS 0.47 0.76 0.64 0.85 0.71 0.90 0.00 -100.00%
P/EPS 4.59 5.28 7.27 9.79 8.87 6.06 0.00 -100.00%
EY 21.79 18.95 13.75 10.21 11.27 16.49 0.00 -100.00%
DY 7.36 1.29 0.00 2.06 2.62 0.77 0.00 -100.00%
P/NAPS 0.37 0.62 0.53 0.64 0.58 0.84 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