[WINGTM] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 25.16%
YoY- 7.47%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 324,279 252,042 253,404 313,946 304,050 279,522 265,072 14.37%
PBT 15,291 7,414 2,920 14,187 13,636 7,928 8,040 53.44%
Tax -5,661 -2,842 -1,164 -6,781 -7,718 -5,582 -3,672 33.41%
NP 9,630 4,572 1,756 7,406 5,917 2,346 4,368 69.31%
-
NP to SH 10,719 6,024 1,756 7,406 5,917 2,346 4,368 81.83%
-
Tax Rate 37.02% 38.33% 39.86% 47.80% 56.60% 70.41% 45.67% -
Total Cost 314,649 247,470 251,648 306,540 298,133 277,176 260,704 13.34%
-
Net Worth 624,766 311,052 630,345 622,239 618,819 624,543 620,880 0.41%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 9,371 12,442 - 6,253 - - - -
Div Payout % 87.43% 206.54% - 84.44% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 624,766 311,052 630,345 622,239 618,819 624,543 620,880 0.41%
NOSH 312,383 311,052 316,756 312,682 312,535 317,027 312,000 0.08%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.97% 1.81% 0.69% 2.36% 1.95% 0.84% 1.65% -
ROE 1.72% 1.94% 0.28% 1.19% 0.96% 0.38% 0.70% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 103.81 81.03 80.00 100.40 97.29 88.17 84.96 14.27%
EPS 3.42 1.92 1.48 2.37 1.89 0.74 1.40 81.28%
DPS 3.00 4.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.99 1.99 1.98 1.97 1.99 0.33%
Adjusted Per Share Value based on latest NOSH - 312,884
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 66.54 51.72 52.00 64.42 62.39 57.36 54.39 14.37%
EPS 2.20 1.24 0.36 1.52 1.21 0.48 0.90 81.36%
DPS 1.92 2.55 0.00 1.28 0.00 0.00 0.00 -
NAPS 1.282 0.6383 1.2935 1.2768 1.2698 1.2816 1.274 0.41%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.57 0.58 0.60 0.66 0.67 0.73 0.71 -
P/RPS 0.55 0.72 0.75 0.66 0.69 0.83 0.84 -24.57%
P/EPS 16.61 29.95 108.23 27.87 35.39 98.65 50.71 -52.45%
EY 6.02 3.34 0.92 3.59 2.83 1.01 1.97 110.43%
DY 5.26 6.90 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 0.29 0.58 0.30 0.33 0.34 0.37 0.36 -13.41%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 17/08/05 11/05/05 24/02/05 08/11/04 12/08/04 27/05/04 -
Price 0.58 0.58 0.56 0.64 0.66 0.69 0.72 -
P/RPS 0.56 0.72 0.70 0.64 0.68 0.78 0.85 -24.26%
P/EPS 16.90 29.95 101.02 27.02 34.86 93.24 51.43 -52.34%
EY 5.92 3.34 0.99 3.70 2.87 1.07 1.94 110.24%
DY 5.17 6.90 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.29 0.58 0.28 0.32 0.33 0.35 0.36 -13.41%

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