[WINGTM] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 89.5%
YoY- 98.81%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 139,761 66,268 275,431 207,789 131,189 55,552 303,431 -40.38%
PBT 3,964 2,010 13,787 11,285 6,295 1,177 15,869 -60.37%
Tax -2,791 -918 -6,896 -6,106 -3,562 -681 -9,839 -56.86%
NP 1,173 1,092 6,891 5,179 2,733 496 6,030 -66.46%
-
NP to SH 1,173 1,092 6,891 5,179 2,733 496 6,030 -66.46%
-
Tax Rate 70.41% 45.67% 50.02% 54.11% 56.58% 57.86% 62.00% -
Total Cost 138,588 65,176 268,540 202,610 128,456 55,056 297,401 -39.92%
-
Net Worth 624,543 620,880 620,189 313,780 590,310 306,190 619,908 0.49%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 6,264 - - - 6,293 -
Div Payout % - - 90.91% - - - 104.37% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 624,543 620,880 620,189 313,780 590,310 306,190 619,908 0.49%
NOSH 317,027 312,000 313,227 313,780 312,333 306,190 314,674 0.49%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.84% 1.65% 2.50% 2.49% 2.08% 0.89% 1.99% -
ROE 0.19% 0.18% 1.11% 1.65% 0.46% 0.16% 0.97% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 44.08 21.24 87.93 66.22 42.00 18.14 96.43 -40.68%
EPS 0.37 0.35 2.20 1.65 0.87 0.16 1.92 -66.67%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.97 1.99 1.98 1.00 1.89 1.00 1.97 0.00%
Adjusted Per Share Value based on latest NOSH - 315,540
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 28.68 13.60 56.52 42.64 26.92 11.40 62.26 -40.38%
EPS 0.24 0.22 1.41 1.06 0.56 0.10 1.24 -66.57%
DPS 0.00 0.00 1.29 0.00 0.00 0.00 1.29 -
NAPS 1.2816 1.274 1.2726 0.6439 1.2113 0.6283 1.2721 0.49%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.73 0.71 0.67 0.63 0.61 0.58 0.62 -
P/RPS 1.66 3.34 0.76 0.95 1.45 3.20 0.64 88.88%
P/EPS 197.30 202.86 30.45 38.17 69.71 358.05 32.35 234.17%
EY 0.51 0.49 3.28 2.62 1.43 0.28 3.09 -69.94%
DY 0.00 0.00 2.99 0.00 0.00 0.00 3.23 -
P/NAPS 0.37 0.36 0.34 0.63 0.32 0.58 0.31 12.53%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 12/08/04 27/05/04 27/02/04 28/11/03 25/08/03 07/05/03 28/02/03 -
Price 0.69 0.72 0.67 0.68 0.67 0.57 0.57 -
P/RPS 1.57 3.39 0.76 1.03 1.60 3.14 0.59 92.14%
P/EPS 186.49 205.71 30.45 41.20 76.57 351.87 29.75 240.35%
EY 0.54 0.49 3.28 2.43 1.31 0.28 3.36 -70.47%
DY 0.00 0.00 2.99 0.00 0.00 0.00 3.51 -
P/NAPS 0.35 0.36 0.34 0.68 0.35 0.57 0.29 13.36%

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