[WINGTM] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -81.4%
YoY- -64.78%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 303,431 225,706 140,602 68,557 323,513 238,561 152,108 58.26%
PBT 15,869 11,033 6,712 2,264 17,329 17,124 11,968 20.63%
Tax -9,839 -8,428 -4,594 -1,123 -11,195 -9,058 -6,279 34.79%
NP 6,030 2,605 2,118 1,141 6,134 8,066 5,689 3.94%
-
NP to SH 6,030 2,605 2,118 1,141 6,134 8,066 5,689 3.94%
-
Tax Rate 62.00% 76.39% 68.44% 49.60% 64.60% 52.90% 52.46% -
Total Cost 297,401 223,101 138,484 67,416 317,379 230,495 146,419 60.17%
-
Net Worth 619,908 599,463 600,626 602,194 594,526 649,060 644,334 -2.53%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 6,293 - - - 15,728 - - -
Div Payout % 104.37% - - - 256.41% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 619,908 599,463 600,626 602,194 594,526 649,060 644,334 -2.53%
NOSH 314,674 313,855 316,119 316,944 314,564 315,078 314,309 0.07%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.99% 1.15% 1.51% 1.66% 1.90% 3.38% 3.74% -
ROE 0.97% 0.43% 0.35% 0.19% 1.03% 1.24% 0.88% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 96.43 71.91 44.48 21.63 102.84 75.71 48.39 58.15%
EPS 1.92 0.83 0.67 0.36 1.95 2.56 1.81 4.00%
DPS 2.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.97 1.91 1.90 1.90 1.89 2.06 2.05 -2.61%
Adjusted Per Share Value based on latest NOSH - 316,944
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 62.26 46.31 28.85 14.07 66.38 48.95 31.21 58.26%
EPS 1.24 0.53 0.43 0.23 1.26 1.66 1.17 3.93%
DPS 1.29 0.00 0.00 0.00 3.23 0.00 0.00 -
NAPS 1.2721 1.2301 1.2325 1.2357 1.22 1.3319 1.3222 -2.53%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.62 0.63 0.74 0.75 0.74 0.62 0.75 -
P/RPS 0.64 0.88 1.66 3.47 0.72 0.82 1.55 -44.46%
P/EPS 32.35 75.90 110.45 208.33 37.95 24.22 41.44 -15.17%
EY 3.09 1.32 0.91 0.48 2.64 4.13 2.41 17.96%
DY 3.23 0.00 0.00 0.00 6.76 0.00 0.00 -
P/NAPS 0.31 0.33 0.39 0.39 0.39 0.30 0.37 -11.09%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 14/11/02 20/08/02 28/05/02 21/02/02 20/11/01 24/08/01 -
Price 0.57 0.62 0.71 0.75 0.75 0.68 0.79 -
P/RPS 0.59 0.86 1.60 3.47 0.73 0.90 1.63 -49.11%
P/EPS 29.75 74.70 105.97 208.33 38.46 26.56 43.65 -22.49%
EY 3.36 1.34 0.94 0.48 2.60 3.76 2.29 29.03%
DY 3.51 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.29 0.32 0.37 0.39 0.40 0.33 0.39 -17.87%

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