[WINGTM] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
07-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -91.77%
YoY- -56.53%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 275,431 207,789 131,189 55,552 303,431 225,706 140,602 56.36%
PBT 13,787 11,285 6,295 1,177 15,869 11,033 6,712 61.37%
Tax -6,896 -6,106 -3,562 -681 -9,839 -8,428 -4,594 31.00%
NP 6,891 5,179 2,733 496 6,030 2,605 2,118 119.09%
-
NP to SH 6,891 5,179 2,733 496 6,030 2,605 2,118 119.09%
-
Tax Rate 50.02% 54.11% 56.58% 57.86% 62.00% 76.39% 68.44% -
Total Cost 268,540 202,610 128,456 55,056 297,401 223,101 138,484 55.31%
-
Net Worth 620,189 313,780 590,310 306,190 619,908 599,463 600,626 2.15%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 6,264 - - - 6,293 - - -
Div Payout % 90.91% - - - 104.37% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 620,189 313,780 590,310 306,190 619,908 599,463 600,626 2.15%
NOSH 313,227 313,780 312,333 306,190 314,674 313,855 316,119 -0.60%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.50% 2.49% 2.08% 0.89% 1.99% 1.15% 1.51% -
ROE 1.11% 1.65% 0.46% 0.16% 0.97% 0.43% 0.35% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 87.93 66.22 42.00 18.14 96.43 71.91 44.48 57.31%
EPS 2.20 1.65 0.87 0.16 1.92 0.83 0.67 120.44%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.98 1.00 1.89 1.00 1.97 1.91 1.90 2.77%
Adjusted Per Share Value based on latest NOSH - 306,190
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 56.52 42.64 26.92 11.40 62.26 46.31 28.85 56.37%
EPS 1.41 1.06 0.56 0.10 1.24 0.53 0.43 120.23%
DPS 1.29 0.00 0.00 0.00 1.29 0.00 0.00 -
NAPS 1.2726 0.6439 1.2113 0.6283 1.2721 1.2301 1.2325 2.15%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.67 0.63 0.61 0.58 0.62 0.63 0.74 -
P/RPS 0.76 0.95 1.45 3.20 0.64 0.88 1.66 -40.51%
P/EPS 30.45 38.17 69.71 358.05 32.35 75.90 110.45 -57.54%
EY 3.28 2.62 1.43 0.28 3.09 1.32 0.91 134.53%
DY 2.99 0.00 0.00 0.00 3.23 0.00 0.00 -
P/NAPS 0.34 0.63 0.32 0.58 0.31 0.33 0.39 -8.71%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 25/08/03 07/05/03 28/02/03 14/11/02 20/08/02 -
Price 0.67 0.68 0.67 0.57 0.57 0.62 0.71 -
P/RPS 0.76 1.03 1.60 3.14 0.59 0.86 1.60 -39.03%
P/EPS 30.45 41.20 76.57 351.87 29.75 74.70 105.97 -56.35%
EY 3.28 2.43 1.31 0.28 3.36 1.34 0.94 129.53%
DY 2.99 0.00 0.00 0.00 3.51 0.00 0.00 -
P/NAPS 0.34 0.68 0.35 0.57 0.29 0.32 0.37 -5.46%

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