[WTK] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 15.29%
YoY- 76.64%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 702,598 644,175 612,614 600,545 554,908 472,670 480,561 6.53%
PBT 130,531 111,635 75,563 97,986 59,259 50,732 50,010 17.33%
Tax -24,373 -27,034 -13,281 -12,033 -10,599 -9,807 -11,793 12.85%
NP 106,158 84,601 62,282 85,953 48,660 40,925 38,217 18.55%
-
NP to SH 106,351 85,966 62,374 85,953 48,660 40,925 38,369 18.51%
-
Tax Rate 18.67% 24.22% 17.58% 12.28% 17.89% 19.33% 23.58% -
Total Cost 596,440 559,574 550,332 514,592 506,248 431,745 442,344 5.10%
-
Net Worth 1,034,522 812,855 775,740 733,670 662,530 623,279 583,705 10.00%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 19,735 31,780 21,084 5,831 - 8,151 8,973 14.03%
Div Payout % 18.56% 36.97% 33.80% 6.78% - 19.92% 23.39% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,034,522 812,855 775,740 733,670 662,530 623,279 583,705 10.00%
NOSH 434,673 162,571 162,629 161,958 162,384 164,888 162,140 17.85%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 15.11% 13.13% 10.17% 14.31% 8.77% 8.66% 7.95% -
ROE 10.28% 10.58% 8.04% 11.72% 7.34% 6.57% 6.57% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 161.64 396.24 376.69 370.80 341.72 286.66 296.39 -9.60%
EPS 24.47 52.88 38.35 53.07 29.97 24.82 23.66 0.56%
DPS 4.54 19.55 12.96 3.60 0.00 5.00 5.50 -3.14%
NAPS 2.38 5.00 4.77 4.53 4.08 3.78 3.60 -6.66%
Adjusted Per Share Value based on latest NOSH - 161,958
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 145.97 133.83 127.27 124.76 115.28 98.20 99.84 6.53%
EPS 22.09 17.86 12.96 17.86 10.11 8.50 7.97 18.51%
DPS 4.10 6.60 4.38 1.21 0.00 1.69 1.86 14.07%
NAPS 2.1492 1.6887 1.6116 1.5242 1.3764 1.2949 1.2127 10.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.46 3.20 1.90 2.72 2.26 2.47 2.06 -
P/RPS 1.52 0.81 0.50 0.73 0.66 0.86 0.70 13.78%
P/EPS 10.05 6.05 4.95 5.13 7.54 9.95 8.71 2.41%
EY 9.95 16.52 20.19 19.51 13.26 10.05 11.49 -2.36%
DY 1.85 6.11 6.82 1.32 0.00 2.02 2.67 -5.92%
P/NAPS 1.03 0.64 0.40 0.60 0.55 0.65 0.57 10.35%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 17/11/06 29/11/05 29/11/04 28/11/03 29/11/02 26/11/01 -
Price 2.31 3.80 1.76 2.80 2.18 2.43 2.10 -
P/RPS 1.43 0.96 0.47 0.76 0.64 0.85 0.71 12.37%
P/EPS 9.44 7.19 4.59 5.28 7.27 9.79 8.87 1.04%
EY 10.59 13.92 21.79 18.95 13.75 10.21 11.27 -1.03%
DY 1.97 5.14 7.36 1.29 0.00 2.06 2.62 -4.63%
P/NAPS 0.97 0.76 0.37 0.62 0.53 0.64 0.58 8.94%

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