[WINGTM] QoQ Annualized Quarter Result on 30-Sep-2005

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005
Profit Trend
QoQ- 77.94%
YoY- 81.15%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 262,816 244,736 297,257 324,279 252,042 253,404 313,946 -11.20%
PBT -48,986 9,632 14,542 15,291 7,414 2,920 14,187 -
Tax -12,394 -4,372 -4,900 -5,661 -2,842 -1,164 -6,781 49.65%
NP -61,380 5,260 9,642 9,630 4,572 1,756 7,406 -
-
NP to SH -61,380 5,260 10,368 10,719 6,024 1,756 7,406 -
-
Tax Rate - 45.39% 33.70% 37.02% 38.33% 39.86% 47.80% -
Total Cost 324,196 239,476 287,615 314,649 247,470 251,648 306,540 3.81%
-
Net Worth 566,247 626,190 609,650 624,766 311,052 630,345 622,239 -6.10%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 12,513 - 6,252 9,371 12,442 - 6,253 59.00%
Div Payout % 0.00% - 60.31% 87.43% 206.54% - 84.44% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 566,247 626,190 609,650 624,766 311,052 630,345 622,239 -6.10%
NOSH 312,844 313,095 312,641 312,383 311,052 316,756 312,682 0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -23.35% 2.15% 3.24% 2.97% 1.81% 0.69% 2.36% -
ROE -10.84% 0.84% 1.70% 1.72% 1.94% 0.28% 1.19% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 84.01 78.17 95.08 103.81 81.03 80.00 100.40 -11.23%
EPS -19.62 1.68 3.31 3.42 1.92 1.48 2.37 -
DPS 4.00 0.00 2.00 3.00 4.00 0.00 2.00 58.94%
NAPS 1.81 2.00 1.95 2.00 1.00 1.99 1.99 -6.14%
Adjusted Per Share Value based on latest NOSH - 313,115
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 53.93 50.22 61.00 66.54 51.72 52.00 64.42 -11.20%
EPS -12.60 1.08 2.13 2.20 1.24 0.36 1.52 -
DPS 2.57 0.00 1.28 1.92 2.55 0.00 1.28 59.35%
NAPS 1.1619 1.2849 1.251 1.282 0.6383 1.2935 1.2768 -6.10%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.59 0.61 0.63 0.57 0.58 0.60 0.66 -
P/RPS 0.00 0.00 0.66 0.55 0.72 0.75 0.66 -
P/EPS 0.00 0.00 19.00 16.61 29.95 108.23 27.87 -
EY 0.00 0.00 5.26 6.02 3.34 0.92 3.59 -
DY 0.00 0.00 3.17 5.26 6.90 0.00 3.03 -
P/NAPS 0.59 0.31 0.32 0.29 0.58 0.30 0.33 47.46%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 25/05/06 16/02/06 22/11/05 17/08/05 11/05/05 24/02/05 -
Price 0.59 0.62 0.61 0.58 0.58 0.56 0.64 -
P/RPS 0.00 0.00 0.64 0.56 0.72 0.70 0.64 -
P/EPS 0.00 0.00 18.39 16.90 29.95 101.02 27.02 -
EY 0.00 0.00 5.44 5.92 3.34 0.99 3.70 -
DY 0.00 0.00 3.28 5.17 6.90 0.00 3.13 -
P/NAPS 0.59 0.31 0.31 0.29 0.58 0.28 0.32 50.52%

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