[WTK] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -14.99%
YoY- -27.43%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 831,781 702,598 644,175 612,614 600,545 554,908 472,670 9.86%
PBT 57,720 130,531 111,635 75,563 97,986 59,259 50,732 2.17%
Tax -8,125 -24,373 -27,034 -13,281 -12,033 -10,599 -9,807 -3.08%
NP 49,595 106,158 84,601 62,282 85,953 48,660 40,925 3.25%
-
NP to SH 49,740 106,351 85,966 62,374 85,953 48,660 40,925 3.30%
-
Tax Rate 14.08% 18.67% 24.22% 17.58% 12.28% 17.89% 19.33% -
Total Cost 782,186 596,440 559,574 550,332 514,592 506,248 431,745 10.40%
-
Net Worth 1,073,765 1,034,522 812,855 775,740 733,670 662,530 623,279 9.48%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 19,735 31,780 21,084 5,831 - 8,151 -
Div Payout % - 18.56% 36.97% 33.80% 6.78% - 19.92% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,073,765 1,034,522 812,855 775,740 733,670 662,530 623,279 9.48%
NOSH 434,722 434,673 162,571 162,629 161,958 162,384 164,888 17.51%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.96% 15.11% 13.13% 10.17% 14.31% 8.77% 8.66% -
ROE 4.63% 10.28% 10.58% 8.04% 11.72% 7.34% 6.57% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 191.34 161.64 396.24 376.69 370.80 341.72 286.66 -6.50%
EPS 11.44 24.47 52.88 38.35 53.07 29.97 24.82 -12.10%
DPS 0.00 4.54 19.55 12.96 3.60 0.00 5.00 -
NAPS 2.47 2.38 5.00 4.77 4.53 4.08 3.78 -6.84%
Adjusted Per Share Value based on latest NOSH - 162,629
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 172.80 145.97 133.83 127.27 124.76 115.28 98.20 9.86%
EPS 10.33 22.09 17.86 12.96 17.86 10.11 8.50 3.30%
DPS 0.00 4.10 6.60 4.38 1.21 0.00 1.69 -
NAPS 2.2308 2.1492 1.6887 1.6116 1.5242 1.3764 1.2949 9.48%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.60 2.46 3.20 1.90 2.72 2.26 2.47 -
P/RPS 0.84 1.52 0.81 0.50 0.73 0.66 0.86 -0.39%
P/EPS 13.98 10.05 6.05 4.95 5.13 7.54 9.95 5.82%
EY 7.15 9.95 16.52 20.19 19.51 13.26 10.05 -5.51%
DY 0.00 1.85 6.11 6.82 1.32 0.00 2.02 -
P/NAPS 0.65 1.03 0.64 0.40 0.60 0.55 0.65 0.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 29/11/07 17/11/06 29/11/05 29/11/04 28/11/03 29/11/02 -
Price 1.05 2.31 3.80 1.76 2.80 2.18 2.43 -
P/RPS 0.55 1.43 0.96 0.47 0.76 0.64 0.85 -6.99%
P/EPS 9.18 9.44 7.19 4.59 5.28 7.27 9.79 -1.06%
EY 10.90 10.59 13.92 21.79 18.95 13.75 10.21 1.09%
DY 0.00 1.97 5.14 7.36 1.29 0.00 2.06 -
P/NAPS 0.43 0.97 0.76 0.37 0.62 0.53 0.64 -6.40%

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