[WINGTM] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 175.5%
YoY- 29.04%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 265,072 275,431 277,052 262,378 222,208 303,431 300,941 -8.10%
PBT 8,040 13,787 15,046 12,590 4,708 15,869 14,710 -33.12%
Tax -3,672 -6,896 -8,141 -7,124 -2,724 -9,839 -11,237 -52.52%
NP 4,368 6,891 6,905 5,466 1,984 6,030 3,473 16.49%
-
NP to SH 4,368 6,891 6,905 5,466 1,984 6,030 3,473 16.49%
-
Tax Rate 45.67% 50.02% 54.11% 56.58% 57.86% 62.00% 76.39% -
Total Cost 260,704 268,540 270,146 256,912 220,224 297,401 297,468 -8.41%
-
Net Worth 620,880 620,189 313,780 590,310 306,190 619,908 599,463 2.36%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 6,264 - - - 6,293 - -
Div Payout % - 90.91% - - - 104.37% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 620,880 620,189 313,780 590,310 306,190 619,908 599,463 2.36%
NOSH 312,000 313,227 313,780 312,333 306,190 314,674 313,855 -0.39%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.65% 2.50% 2.49% 2.08% 0.89% 1.99% 1.15% -
ROE 0.70% 1.11% 2.20% 0.93% 0.65% 0.97% 0.58% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 84.96 87.93 88.29 84.01 72.57 96.43 95.89 -7.74%
EPS 1.40 2.20 2.20 1.74 0.64 1.92 1.11 16.71%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.99 1.98 1.00 1.89 1.00 1.97 1.91 2.77%
Adjusted Per Share Value based on latest NOSH - 314,202
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 54.39 56.52 56.85 53.84 45.60 62.26 61.75 -8.10%
EPS 0.90 1.41 1.42 1.12 0.41 1.24 0.71 17.10%
DPS 0.00 1.29 0.00 0.00 0.00 1.29 0.00 -
NAPS 1.274 1.2726 0.6439 1.2113 0.6283 1.2721 1.2301 2.36%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.71 0.67 0.63 0.61 0.58 0.62 0.63 -
P/RPS 0.84 0.76 0.71 0.73 0.80 0.64 0.66 17.42%
P/EPS 50.71 30.45 28.63 34.86 89.51 32.35 56.93 -7.41%
EY 1.97 3.28 3.49 2.87 1.12 3.09 1.76 7.79%
DY 0.00 2.99 0.00 0.00 0.00 3.23 0.00 -
P/NAPS 0.36 0.34 0.63 0.32 0.58 0.31 0.33 5.96%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 28/11/03 25/08/03 07/05/03 28/02/03 14/11/02 -
Price 0.72 0.67 0.68 0.67 0.57 0.57 0.62 -
P/RPS 0.85 0.76 0.77 0.80 0.79 0.59 0.65 19.56%
P/EPS 51.43 30.45 30.90 38.28 87.97 29.75 56.02 -5.53%
EY 1.94 3.28 3.24 2.61 1.14 3.36 1.78 5.90%
DY 0.00 2.99 0.00 0.00 0.00 3.51 0.00 -
P/NAPS 0.36 0.34 0.68 0.35 0.57 0.29 0.32 8.16%

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