[WTK] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 2.98%
YoY- 82.33%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 686,285 704,070 614,385 608,467 565,673 498,221 452,266 7.19%
PBT 70,308 155,956 71,545 99,541 58,938 55,204 43,141 8.47%
Tax -10,924 -28,859 -18,761 -11,024 -10,389 -12,279 -7,086 7.47%
NP 59,384 127,097 52,784 88,517 48,549 42,925 36,055 8.66%
-
NP to SH 59,365 128,278 53,187 88,517 48,549 42,925 36,207 8.58%
-
Tax Rate 15.54% 18.50% 26.22% 11.07% 17.63% 22.24% 16.43% -
Total Cost 626,901 576,973 561,601 519,950 517,124 455,296 416,211 7.06%
-
Net Worth 871,736 812,697 812,974 741,992 667,449 628,140 588,568 6.76%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 5,106 39,011 22,624 11,689 - - 8,151 -7.49%
Div Payout % 8.60% 30.41% 42.54% 13.21% - - 22.51% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 871,736 812,697 812,974 741,992 667,449 628,140 588,568 6.76%
NOSH 435,868 162,539 162,594 162,717 162,396 162,730 163,038 17.79%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 8.65% 18.05% 8.59% 14.55% 8.58% 8.62% 7.97% -
ROE 6.81% 15.78% 6.54% 11.93% 7.27% 6.83% 6.15% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 157.45 433.17 377.86 373.94 348.33 306.16 277.40 -9.00%
EPS 13.62 78.92 32.71 54.40 29.90 26.38 22.21 -7.82%
DPS 1.17 24.00 13.91 7.20 0.00 0.00 5.00 -21.49%
NAPS 2.00 5.00 5.00 4.56 4.11 3.86 3.61 -9.36%
Adjusted Per Share Value based on latest NOSH - 162,717
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 142.58 146.27 127.64 126.41 117.52 103.51 93.96 7.19%
EPS 12.33 26.65 11.05 18.39 10.09 8.92 7.52 8.58%
DPS 1.06 8.10 4.70 2.43 0.00 0.00 1.69 -7.47%
NAPS 1.811 1.6884 1.689 1.5415 1.3866 1.305 1.2228 6.76%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.45 3.80 1.72 3.10 2.08 2.42 2.01 -
P/RPS 1.56 0.88 0.46 0.83 0.60 0.79 0.72 13.74%
P/EPS 17.99 4.81 5.26 5.70 6.96 9.17 9.05 12.12%
EY 5.56 20.77 19.02 17.55 14.37 10.90 11.05 -10.81%
DY 0.48 6.32 8.09 2.32 0.00 0.00 2.49 -23.98%
P/NAPS 1.23 0.76 0.34 0.68 0.51 0.63 0.56 14.00%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 26/02/02 -
Price 2.20 4.30 1.97 2.80 2.46 2.38 2.04 -
P/RPS 1.40 0.99 0.52 0.75 0.71 0.78 0.74 11.20%
P/EPS 16.15 5.45 6.02 5.15 8.23 9.02 9.19 9.84%
EY 6.19 18.35 16.60 19.43 12.15 11.08 10.89 -8.98%
DY 0.53 5.58 7.06 2.57 0.00 0.00 2.45 -22.51%
P/NAPS 1.10 0.86 0.39 0.61 0.60 0.62 0.57 11.57%

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