[WTK] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -5.2%
YoY- 18.9%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 644,175 612,614 600,545 554,908 472,670 480,561 551,615 2.61%
PBT 111,635 75,563 97,986 59,259 50,732 50,010 107,618 0.61%
Tax -27,034 -13,281 -12,033 -10,599 -9,807 -11,793 -25,687 0.85%
NP 84,601 62,282 85,953 48,660 40,925 38,217 81,931 0.53%
-
NP to SH 85,966 62,374 85,953 48,660 40,925 38,369 81,931 0.80%
-
Tax Rate 24.22% 17.58% 12.28% 17.89% 19.33% 23.58% 23.87% -
Total Cost 559,574 550,332 514,592 506,248 431,745 442,344 469,684 2.96%
-
Net Worth 812,855 775,740 733,670 662,530 623,279 583,705 592,005 5.42%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 31,780 21,084 5,831 - 8,151 8,973 3,818 42.33%
Div Payout % 36.97% 33.80% 6.78% - 19.92% 23.39% 4.66% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 812,855 775,740 733,670 662,530 623,279 583,705 592,005 5.42%
NOSH 162,571 162,629 161,958 162,384 164,888 162,140 163,990 -0.14%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 13.13% 10.17% 14.31% 8.77% 8.66% 7.95% 14.85% -
ROE 10.58% 8.04% 11.72% 7.34% 6.57% 6.57% 13.84% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 396.24 376.69 370.80 341.72 286.66 296.39 336.37 2.76%
EPS 52.88 38.35 53.07 29.97 24.82 23.66 49.96 0.95%
DPS 19.55 12.96 3.60 0.00 5.00 5.50 2.33 42.52%
NAPS 5.00 4.77 4.53 4.08 3.78 3.60 3.61 5.57%
Adjusted Per Share Value based on latest NOSH - 162,384
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 133.83 127.27 124.76 115.28 98.20 99.84 114.60 2.61%
EPS 17.86 12.96 17.86 10.11 8.50 7.97 17.02 0.80%
DPS 6.60 4.38 1.21 0.00 1.69 1.86 0.79 42.42%
NAPS 1.6887 1.6116 1.5242 1.3764 1.2949 1.2127 1.2299 5.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.20 1.90 2.72 2.26 2.47 2.06 3.38 -
P/RPS 0.81 0.50 0.73 0.66 0.86 0.70 1.00 -3.44%
P/EPS 6.05 4.95 5.13 7.54 9.95 8.71 6.77 -1.85%
EY 16.52 20.19 19.51 13.26 10.05 11.49 14.78 1.87%
DY 6.11 6.82 1.32 0.00 2.02 2.67 0.69 43.81%
P/NAPS 0.64 0.40 0.60 0.55 0.65 0.57 0.94 -6.20%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 29/11/05 29/11/04 28/11/03 29/11/02 26/11/01 28/11/00 -
Price 3.80 1.76 2.80 2.18 2.43 2.10 3.03 -
P/RPS 0.96 0.47 0.76 0.64 0.85 0.71 0.90 1.08%
P/EPS 7.19 4.59 5.28 7.27 9.79 8.87 6.06 2.88%
EY 13.92 21.79 18.95 13.75 10.21 11.27 16.49 -2.78%
DY 5.14 7.36 1.29 0.00 2.06 2.62 0.77 37.19%
P/NAPS 0.76 0.37 0.62 0.53 0.64 0.58 0.84 -1.65%

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