[WTK] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 4.89%
YoY- 18.55%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 614,385 608,467 565,673 498,221 452,266 547,438 280,117 -0.83%
PBT 71,545 99,541 58,938 55,204 43,141 93,579 62,711 -0.14%
Tax -18,761 -11,024 -10,389 -12,279 -7,086 -25,058 -7,299 -0.99%
NP 52,784 88,517 48,549 42,925 36,055 68,521 55,412 0.05%
-
NP to SH 53,187 88,517 48,549 42,925 36,207 68,521 55,412 0.04%
-
Tax Rate 26.22% 11.07% 17.63% 22.24% 16.43% 26.78% 11.64% -
Total Cost 561,601 519,950 517,124 455,296 416,211 478,917 224,705 -0.96%
-
Net Worth 812,974 741,992 667,449 628,140 588,568 595,535 538,948 -0.43%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 22,624 11,689 - - 8,151 8,158 3,818 -1.87%
Div Payout % 42.54% 13.21% - - 22.51% 11.91% 6.89% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 812,974 741,992 667,449 628,140 588,568 595,535 538,948 -0.43%
NOSH 162,594 162,717 162,396 162,730 163,038 163,160 109,098 -0.42%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 8.59% 14.55% 8.58% 8.62% 7.97% 12.52% 19.78% -
ROE 6.54% 11.93% 7.27% 6.83% 6.15% 11.51% 10.28% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 377.86 373.94 348.33 306.16 277.40 335.52 256.76 -0.40%
EPS 32.71 54.40 29.90 26.38 22.21 42.00 50.79 0.46%
DPS 13.91 7.20 0.00 0.00 5.00 5.00 3.50 -1.45%
NAPS 5.00 4.56 4.11 3.86 3.61 3.65 4.94 -0.01%
Adjusted Per Share Value based on latest NOSH - 162,730
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 127.64 126.41 117.52 103.51 93.96 113.73 58.19 -0.83%
EPS 11.05 18.39 10.09 8.92 7.52 14.24 11.51 0.04%
DPS 4.70 2.43 0.00 0.00 1.69 1.69 0.79 -1.87%
NAPS 1.689 1.5415 1.3866 1.305 1.2228 1.2372 1.1197 -0.43%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.72 3.10 2.08 2.42 2.01 2.58 0.00 -
P/RPS 0.46 0.83 0.60 0.79 0.72 0.77 0.00 -100.00%
P/EPS 5.26 5.70 6.96 9.17 9.05 6.14 0.00 -100.00%
EY 19.02 17.55 14.37 10.90 11.05 16.28 0.00 -100.00%
DY 8.09 2.32 0.00 0.00 2.49 1.94 0.00 -100.00%
P/NAPS 0.34 0.68 0.51 0.63 0.56 0.71 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 26/02/02 28/02/01 - -
Price 1.97 2.80 2.46 2.38 2.04 2.40 0.00 -
P/RPS 0.52 0.75 0.71 0.78 0.74 0.72 0.00 -100.00%
P/EPS 6.02 5.15 8.23 9.02 9.19 5.71 0.00 -100.00%
EY 16.60 19.43 12.15 11.08 10.89 17.50 0.00 -100.00%
DY 7.06 2.57 0.00 0.00 2.45 2.08 0.00 -100.00%
P/NAPS 0.39 0.61 0.60 0.62 0.57 0.66 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