[WINGTM] QoQ Cumulative 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- 66.88%
YoY- 7.47%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 216,186 126,021 63,351 313,946 228,038 139,761 66,268 119.80%
PBT 10,194 3,707 730 14,187 10,227 3,964 2,010 194.89%
Tax -3,774 -1,421 -291 -6,781 -5,789 -2,791 -918 156.40%
NP 6,420 2,286 439 7,406 4,438 1,173 1,092 225.39%
-
NP to SH 7,146 3,012 439 7,406 4,438 1,173 1,092 249.45%
-
Tax Rate 37.02% 38.33% 39.86% 47.80% 56.61% 70.41% 45.67% -
Total Cost 209,766 123,735 62,912 306,540 223,600 138,588 65,176 117.83%
-
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 6,247 6,221 - 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 1.14% 0.97% 0.07% 1.19% 0.72% 0.19% 0.18% -
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 69.21 40.51 20.00 100.40 72.96 44.08 21.24 119.63%
EPS 2.28 0.96 0.37 2.37 1.42 0.37 0.35 248.40%
DPS 2.00 2.00 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 44.36 25.86 13.00 64.42 46.79 28.68 13.60 119.78%
EPS 1.47 0.62 0.09 1.52 0.91 0.24 0.22 254.34%
DPS 1.28 1.28 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 0.82 1.43 3.00 0.66 0.92 1.66 3.34 -60.75%
P/EPS 24.92 59.90 432.92 27.87 47.18 197.30 202.86 -75.25%
EY 4.01 1.67 0.23 3.59 2.12 0.51 0.49 305.58%
DY 3.51 3.45 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 0.84 1.43 2.80 0.64 0.90 1.57 3.39 -60.51%
P/EPS 25.35 59.90 404.06 27.02 46.48 186.49 205.71 -75.20%
EY 3.94 1.67 0.25 3.70 2.15 0.54 0.49 300.85%
DY 3.45 3.45 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