[WINGTM] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 33.06%
YoY- 14.28%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 228,038 139,761 66,268 275,431 207,789 131,189 55,552 155.71%
PBT 10,227 3,964 2,010 13,787 11,285 6,295 1,177 320.98%
Tax -5,789 -2,791 -918 -6,896 -6,106 -3,562 -681 314.90%
NP 4,438 1,173 1,092 6,891 5,179 2,733 496 329.27%
-
NP to SH 4,438 1,173 1,092 6,891 5,179 2,733 496 329.27%
-
Tax Rate 56.61% 70.41% 45.67% 50.02% 54.11% 56.58% 57.86% -
Total Cost 223,600 138,588 65,176 268,540 202,610 128,456 55,056 153.90%
-
Net Worth 618,819 624,543 620,880 620,189 313,780 590,310 306,190 59.64%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 6,264 - - - -
Div Payout % - - - 90.91% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 618,819 624,543 620,880 620,189 313,780 590,310 306,190 59.64%
NOSH 312,535 317,027 312,000 313,227 313,780 312,333 306,190 1.37%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.95% 0.84% 1.65% 2.50% 2.49% 2.08% 0.89% -
ROE 0.72% 0.19% 0.18% 1.11% 1.65% 0.46% 0.16% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 72.96 44.08 21.24 87.93 66.22 42.00 18.14 152.26%
EPS 1.42 0.37 0.35 2.20 1.65 0.87 0.16 326.95%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.98 1.97 1.99 1.98 1.00 1.89 1.00 57.48%
Adjusted Per Share Value based on latest NOSH - 311,607
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 46.79 28.68 13.60 56.52 42.64 26.92 11.40 155.69%
EPS 0.91 0.24 0.22 1.41 1.06 0.56 0.10 334.12%
DPS 0.00 0.00 0.00 1.29 0.00 0.00 0.00 -
NAPS 1.2698 1.2816 1.274 1.2726 0.6439 1.2113 0.6283 59.64%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.67 0.73 0.71 0.67 0.63 0.61 0.58 -
P/RPS 0.92 1.66 3.34 0.76 0.95 1.45 3.20 -56.34%
P/EPS 47.18 197.30 202.86 30.45 38.17 69.71 358.05 -74.00%
EY 2.12 0.51 0.49 3.28 2.62 1.43 0.28 284.16%
DY 0.00 0.00 0.00 2.99 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.36 0.34 0.63 0.32 0.58 -29.88%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 08/11/04 12/08/04 27/05/04 27/02/04 28/11/03 25/08/03 07/05/03 -
Price 0.66 0.69 0.72 0.67 0.68 0.67 0.57 -
P/RPS 0.90 1.57 3.39 0.76 1.03 1.60 3.14 -56.42%
P/EPS 46.48 186.49 205.71 30.45 41.20 76.57 351.87 -73.96%
EY 2.15 0.54 0.49 3.28 2.43 1.31 0.28 287.77%
DY 0.00 0.00 0.00 2.99 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.36 0.34 0.68 0.35 0.57 -30.46%

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