[WTK] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -0.23%
YoY- 13.1%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 704,070 614,385 608,467 565,673 498,221 452,266 547,438 4.28%
PBT 155,956 71,545 99,541 58,938 55,204 43,141 93,579 8.88%
Tax -28,859 -18,761 -11,024 -10,389 -12,279 -7,086 -25,058 2.38%
NP 127,097 52,784 88,517 48,549 42,925 36,055 68,521 10.84%
-
NP to SH 128,278 53,187 88,517 48,549 42,925 36,207 68,521 11.01%
-
Tax Rate 18.50% 26.22% 11.07% 17.63% 22.24% 16.43% 26.78% -
Total Cost 576,973 561,601 519,950 517,124 455,296 416,211 478,917 3.15%
-
Net Worth 812,697 812,974 741,992 667,449 628,140 588,568 595,535 5.31%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 39,011 22,624 11,689 - - 8,151 8,158 29.78%
Div Payout % 30.41% 42.54% 13.21% - - 22.51% 11.91% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 812,697 812,974 741,992 667,449 628,140 588,568 595,535 5.31%
NOSH 162,539 162,594 162,717 162,396 162,730 163,038 163,160 -0.06%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 18.05% 8.59% 14.55% 8.58% 8.62% 7.97% 12.52% -
ROE 15.78% 6.54% 11.93% 7.27% 6.83% 6.15% 11.51% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 433.17 377.86 373.94 348.33 306.16 277.40 335.52 4.34%
EPS 78.92 32.71 54.40 29.90 26.38 22.21 42.00 11.07%
DPS 24.00 13.91 7.20 0.00 0.00 5.00 5.00 29.86%
NAPS 5.00 5.00 4.56 4.11 3.86 3.61 3.65 5.38%
Adjusted Per Share Value based on latest NOSH - 162,396
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 146.27 127.64 126.41 117.52 103.51 93.96 113.73 4.28%
EPS 26.65 11.05 18.39 10.09 8.92 7.52 14.24 11.00%
DPS 8.10 4.70 2.43 0.00 0.00 1.69 1.69 29.83%
NAPS 1.6884 1.689 1.5415 1.3866 1.305 1.2228 1.2372 5.31%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.80 1.72 3.10 2.08 2.42 2.01 2.58 -
P/RPS 0.88 0.46 0.83 0.60 0.79 0.72 0.77 2.24%
P/EPS 4.81 5.26 5.70 6.96 9.17 9.05 6.14 -3.98%
EY 20.77 19.02 17.55 14.37 10.90 11.05 16.28 4.14%
DY 6.32 8.09 2.32 0.00 0.00 2.49 1.94 21.74%
P/NAPS 0.76 0.34 0.68 0.51 0.63 0.56 0.71 1.14%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 26/02/02 28/02/01 -
Price 4.30 1.97 2.80 2.46 2.38 2.04 2.40 -
P/RPS 0.99 0.52 0.75 0.71 0.78 0.74 0.72 5.44%
P/EPS 5.45 6.02 5.15 8.23 9.02 9.19 5.71 -0.77%
EY 18.35 16.60 19.43 12.15 11.08 10.89 17.50 0.79%
DY 5.58 7.06 2.57 0.00 0.00 2.45 2.08 17.86%
P/NAPS 0.86 0.39 0.61 0.60 0.62 0.57 0.66 4.50%

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