[WINGTM] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
11-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -76.29%
YoY- -59.8%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 297,257 324,279 252,042 253,404 313,946 304,050 279,522 4.17%
PBT 14,542 15,291 7,414 2,920 14,187 13,636 7,928 49.67%
Tax -4,900 -5,661 -2,842 -1,164 -6,781 -7,718 -5,582 -8.29%
NP 9,642 9,630 4,572 1,756 7,406 5,917 2,346 155.92%
-
NP to SH 10,368 10,719 6,024 1,756 7,406 5,917 2,346 168.57%
-
Tax Rate 33.70% 37.02% 38.33% 39.86% 47.80% 56.60% 70.41% -
Total Cost 287,615 314,649 247,470 251,648 306,540 298,133 277,176 2.48%
-
Net Worth 609,650 624,766 311,052 630,345 622,239 618,819 624,543 -1.59%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 6,252 9,371 12,442 - 6,253 - - -
Div Payout % 60.31% 87.43% 206.54% - 84.44% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 609,650 624,766 311,052 630,345 622,239 618,819 624,543 -1.59%
NOSH 312,641 312,383 311,052 316,756 312,682 312,535 317,027 -0.92%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.24% 2.97% 1.81% 0.69% 2.36% 1.95% 0.84% -
ROE 1.70% 1.72% 1.94% 0.28% 1.19% 0.96% 0.38% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 95.08 103.81 81.03 80.00 100.40 97.29 88.17 5.14%
EPS 3.31 3.42 1.92 1.48 2.37 1.89 0.74 170.73%
DPS 2.00 3.00 4.00 0.00 2.00 0.00 0.00 -
NAPS 1.95 2.00 1.00 1.99 1.99 1.98 1.97 -0.67%
Adjusted Per Share Value based on latest NOSH - 316,756
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 61.00 66.54 51.72 52.00 64.42 62.39 57.36 4.17%
EPS 2.13 2.20 1.24 0.36 1.52 1.21 0.48 169.30%
DPS 1.28 1.92 2.55 0.00 1.28 0.00 0.00 -
NAPS 1.251 1.282 0.6383 1.2935 1.2768 1.2698 1.2816 -1.59%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.63 0.57 0.58 0.60 0.66 0.67 0.73 -
P/RPS 0.66 0.55 0.72 0.75 0.66 0.69 0.83 -14.13%
P/EPS 19.00 16.61 29.95 108.23 27.87 35.39 98.65 -66.54%
EY 5.26 6.02 3.34 0.92 3.59 2.83 1.01 199.55%
DY 3.17 5.26 6.90 0.00 3.03 0.00 0.00 -
P/NAPS 0.32 0.29 0.58 0.30 0.33 0.34 0.37 -9.20%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 16/02/06 22/11/05 17/08/05 11/05/05 24/02/05 08/11/04 12/08/04 -
Price 0.61 0.58 0.58 0.56 0.64 0.66 0.69 -
P/RPS 0.64 0.56 0.72 0.70 0.64 0.68 0.78 -12.32%
P/EPS 18.39 16.90 29.95 101.02 27.02 34.86 93.24 -66.01%
EY 5.44 5.92 3.34 0.99 3.70 2.87 1.07 194.79%
DY 3.28 5.17 6.90 0.00 3.13 0.00 0.00 -
P/NAPS 0.31 0.29 0.58 0.28 0.32 0.33 0.35 -7.75%

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