[WTK] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 21.38%
YoY- 28.79%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 734,844 597,097 617,758 580,674 518,385 450,086 533,640 5.47%
PBT 180,322 63,909 96,310 69,564 59,623 38,803 82,760 13.85%
Tax -30,824 -21,536 -9,709 -10,637 -13,869 -6,020 -21,528 6.16%
NP 149,498 42,373 86,601 58,927 45,754 32,783 61,232 16.03%
-
NP to SH 149,654 43,844 86,601 58,927 45,754 32,935 61,232 16.05%
-
Tax Rate 17.09% 33.70% 10.08% 15.29% 23.26% 15.51% 26.01% -
Total Cost 585,346 554,724 531,157 521,747 472,631 417,303 472,408 3.63%
-
Net Worth 812,631 813,869 755,153 694,604 640,769 596,312 614,574 4.76%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 39,011 16,765 17,548 - - 8,151 8,158 29.78%
Div Payout % 26.07% 38.24% 20.26% - - 24.75% 13.32% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 812,631 813,869 755,153 694,604 640,769 596,312 614,574 4.76%
NOSH 162,526 162,448 162,748 161,912 162,220 162,926 163,450 -0.09%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 20.34% 7.10% 14.02% 10.15% 8.83% 7.28% 11.47% -
ROE 18.42% 5.39% 11.47% 8.48% 7.14% 5.52% 9.96% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 452.14 367.56 379.58 358.63 319.56 276.25 326.48 5.57%
EPS 92.08 26.99 53.21 36.39 28.20 20.21 37.46 16.16%
DPS 24.00 10.31 10.80 0.00 0.00 5.00 4.99 29.90%
NAPS 5.00 5.01 4.64 4.29 3.95 3.66 3.76 4.86%
Adjusted Per Share Value based on latest NOSH - 161,912
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 152.66 124.05 128.34 120.64 107.70 93.51 110.86 5.47%
EPS 31.09 9.11 17.99 12.24 9.51 6.84 12.72 16.05%
DPS 8.10 3.48 3.65 0.00 0.00 1.69 1.69 29.83%
NAPS 1.6883 1.6908 1.5688 1.443 1.3312 1.2388 1.2768 4.76%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.30 2.02 2.75 3.45 2.35 2.02 2.26 -
P/RPS 0.95 0.55 0.72 0.96 0.74 0.73 0.69 5.47%
P/EPS 4.67 7.48 5.17 9.48 8.33 9.99 6.03 -4.16%
EY 21.41 13.36 19.35 10.55 12.00 10.01 16.58 4.35%
DY 5.58 5.10 3.93 0.00 0.00 2.48 2.21 16.68%
P/NAPS 0.86 0.40 0.59 0.80 0.59 0.55 0.60 6.18%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 31/05/06 30/05/05 31/05/04 30/05/03 24/05/02 30/05/01 -
Price 4.45 2.05 2.13 2.88 2.27 2.58 2.26 -
P/RPS 0.98 0.56 0.56 0.80 0.71 0.93 0.69 6.01%
P/EPS 4.83 7.60 4.00 7.91 8.05 12.76 6.03 -3.62%
EY 20.69 13.17 24.98 12.64 12.43 7.84 16.58 3.75%
DY 5.39 5.03 5.07 0.00 0.00 1.94 2.21 16.01%
P/NAPS 0.89 0.41 0.46 0.67 0.57 0.70 0.60 6.78%

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