[WTK] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 59.47%
YoY- 69.94%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 645,668 645,328 704,070 655,017 592,628 522,232 614,075 3.41%
PBT 109,402 144,588 155,956 130,897 82,786 47,124 70,857 33.69%
Tax -20,684 -27,416 -28,859 -26,108 -18,356 -19,556 -18,175 9.02%
NP 88,718 117,172 127,097 104,789 64,430 27,568 52,682 41.68%
-
NP to SH 88,836 117,344 128,278 106,194 66,594 31,840 53,257 40.78%
-
Tax Rate 18.91% 18.96% 18.50% 19.95% 22.17% 41.50% 25.65% -
Total Cost 556,950 528,156 576,973 550,228 528,198 494,664 561,393 -0.52%
-
Net Worth 1,021,886 926,400 359,262 863,102 827,547 813,869 799,723 17.80%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 10,218 - 39,014 32,508 19,509 - 16,758 -28.15%
Div Payout % 11.50% - 30.41% 30.61% 29.30% - 31.47% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,021,886 926,400 359,262 863,102 827,547 813,869 799,723 17.80%
NOSH 170,314 162,526 162,562 162,542 162,583 162,448 162,545 3.17%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.74% 18.16% 18.05% 16.00% 10.87% 5.28% 8.58% -
ROE 8.69% 12.67% 35.71% 12.30% 8.05% 3.91% 6.66% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 379.10 397.06 433.11 402.98 364.51 321.47 377.79 0.23%
EPS 52.16 72.20 31.56 65.33 40.96 19.60 32.76 36.46%
DPS 6.00 0.00 24.00 20.00 12.00 0.00 10.31 -30.36%
NAPS 6.00 5.70 2.21 5.31 5.09 5.01 4.92 14.18%
Adjusted Per Share Value based on latest NOSH - 162,571
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 134.14 134.07 146.27 136.08 123.12 108.49 127.57 3.41%
EPS 18.46 24.38 26.65 22.06 13.83 6.61 11.06 40.83%
DPS 2.12 0.00 8.11 6.75 4.05 0.00 3.48 -28.20%
NAPS 2.123 1.9246 0.7464 1.7931 1.7192 1.6908 1.6614 17.80%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.35 4.30 3.80 3.20 2.24 2.02 1.72 -
P/RPS 1.15 1.08 0.88 0.79 0.61 0.63 0.46 84.51%
P/EPS 8.34 5.96 4.82 4.90 5.47 10.31 5.25 36.26%
EY 11.99 16.79 20.77 20.42 18.29 9.70 19.05 -26.61%
DY 1.38 0.00 6.32 6.25 5.36 0.00 5.99 -62.51%
P/NAPS 0.72 0.75 1.72 0.60 0.44 0.40 0.35 61.96%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 28/05/07 28/02/07 17/11/06 28/08/06 31/05/06 28/02/06 -
Price 2.20 4.45 4.30 3.80 2.95 2.05 1.97 -
P/RPS 0.58 1.12 0.99 0.94 0.81 0.64 0.52 7.57%
P/EPS 4.22 6.16 5.45 5.82 7.20 10.46 6.01 -21.05%
EY 23.71 16.22 18.35 17.19 13.88 9.56 16.63 26.75%
DY 2.73 0.00 5.58 5.26 4.07 0.00 5.23 -35.24%
P/NAPS 0.37 0.78 1.95 0.72 0.58 0.41 0.40 -5.07%

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