[WTK] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -14.73%
YoY- -39.91%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 812,230 686,285 704,070 614,385 608,467 565,673 498,221 8.47%
PBT 60,268 70,308 155,956 71,545 99,541 58,938 55,204 1.47%
Tax -12,424 -10,924 -28,859 -18,761 -11,024 -10,389 -12,279 0.19%
NP 47,844 59,384 127,097 52,784 88,517 48,549 42,925 1.82%
-
NP to SH 48,123 59,365 128,278 53,187 88,517 48,549 42,925 1.92%
-
Tax Rate 20.61% 15.54% 18.50% 26.22% 11.07% 17.63% 22.24% -
Total Cost 764,386 626,901 576,973 561,601 519,950 517,124 455,296 9.01%
-
Net Worth 865,633 871,736 812,697 812,974 741,992 667,449 628,140 5.48%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 12,984 5,106 39,011 22,624 11,689 - - -
Div Payout % 26.98% 8.60% 30.41% 42.54% 13.21% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 865,633 871,736 812,697 812,974 741,992 667,449 628,140 5.48%
NOSH 432,816 435,868 162,539 162,594 162,717 162,396 162,730 17.69%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.89% 8.65% 18.05% 8.59% 14.55% 8.58% 8.62% -
ROE 5.56% 6.81% 15.78% 6.54% 11.93% 7.27% 6.83% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 187.66 157.45 433.17 377.86 373.94 348.33 306.16 -7.82%
EPS 11.12 13.62 78.92 32.71 54.40 29.90 26.38 -13.39%
DPS 3.00 1.17 24.00 13.91 7.20 0.00 0.00 -
NAPS 2.00 2.00 5.00 5.00 4.56 4.11 3.86 -10.37%
Adjusted Per Share Value based on latest NOSH - 162,594
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 168.74 142.58 146.27 127.64 126.41 117.52 103.51 8.47%
EPS 10.00 12.33 26.65 11.05 18.39 10.09 8.92 1.92%
DPS 2.70 1.06 8.10 4.70 2.43 0.00 0.00 -
NAPS 1.7984 1.811 1.6884 1.689 1.5415 1.3866 1.305 5.48%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.73 2.45 3.80 1.72 3.10 2.08 2.42 -
P/RPS 0.39 1.56 0.88 0.46 0.83 0.60 0.79 -11.08%
P/EPS 6.57 17.99 4.81 5.26 5.70 6.96 9.17 -5.40%
EY 15.23 5.56 20.77 19.02 17.55 14.37 10.90 5.72%
DY 4.11 0.48 6.32 8.09 2.32 0.00 0.00 -
P/NAPS 0.37 1.23 0.76 0.34 0.68 0.51 0.63 -8.48%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 28/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.73 2.20 4.30 1.97 2.80 2.46 2.38 -
P/RPS 0.39 1.40 0.99 0.52 0.75 0.71 0.78 -10.90%
P/EPS 6.57 16.15 5.45 6.02 5.15 8.23 9.02 -5.14%
EY 15.23 6.19 18.35 16.60 19.43 12.15 11.08 5.44%
DY 4.11 0.53 5.58 7.06 2.57 0.00 0.00 -
P/NAPS 0.37 1.10 0.86 0.39 0.61 0.60 0.62 -8.23%

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