[WINGTM] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -84.15%
YoY- 120.16%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 313,946 228,038 139,761 66,268 275,431 207,789 131,189 78.43%
PBT 14,187 10,227 3,964 2,010 13,787 11,285 6,295 71.47%
Tax -6,781 -5,789 -2,791 -918 -6,896 -6,106 -3,562 53.30%
NP 7,406 4,438 1,173 1,092 6,891 5,179 2,733 93.78%
-
NP to SH 7,406 4,438 1,173 1,092 6,891 5,179 2,733 93.78%
-
Tax Rate 47.80% 56.61% 70.41% 45.67% 50.02% 54.11% 56.58% -
Total Cost 306,540 223,600 138,588 65,176 268,540 202,610 128,456 78.10%
-
Net Worth 622,239 618,819 624,543 620,880 620,189 313,780 590,310 3.55%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 6,253 - - - 6,264 - - -
Div Payout % 84.44% - - - 90.91% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 622,239 618,819 624,543 620,880 620,189 313,780 590,310 3.55%
NOSH 312,682 312,535 317,027 312,000 313,227 313,780 312,333 0.07%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.36% 1.95% 0.84% 1.65% 2.50% 2.49% 2.08% -
ROE 1.19% 0.72% 0.19% 0.18% 1.11% 1.65% 0.46% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 100.40 72.96 44.08 21.24 87.93 66.22 42.00 78.31%
EPS 2.37 1.42 0.37 0.35 2.20 1.65 0.87 94.46%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.99 1.98 1.97 1.99 1.98 1.00 1.89 3.48%
Adjusted Per Share Value based on latest NOSH - 312,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 64.42 46.79 28.68 13.60 56.52 42.64 26.92 78.43%
EPS 1.52 0.91 0.24 0.22 1.41 1.06 0.56 93.99%
DPS 1.28 0.00 0.00 0.00 1.29 0.00 0.00 -
NAPS 1.2768 1.2698 1.2816 1.274 1.2726 0.6439 1.2113 3.55%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.66 0.67 0.73 0.71 0.67 0.63 0.61 -
P/RPS 0.66 0.92 1.66 3.34 0.76 0.95 1.45 -40.68%
P/EPS 27.87 47.18 197.30 202.86 30.45 38.17 69.71 -45.57%
EY 3.59 2.12 0.51 0.49 3.28 2.62 1.43 84.20%
DY 3.03 0.00 0.00 0.00 2.99 0.00 0.00 -
P/NAPS 0.33 0.34 0.37 0.36 0.34 0.63 0.32 2.06%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 08/11/04 12/08/04 27/05/04 27/02/04 28/11/03 25/08/03 -
Price 0.64 0.66 0.69 0.72 0.67 0.68 0.67 -
P/RPS 0.64 0.90 1.57 3.39 0.76 1.03 1.60 -45.56%
P/EPS 27.02 46.48 186.49 205.71 30.45 41.20 76.57 -49.90%
EY 3.70 2.15 0.54 0.49 3.28 2.43 1.31 99.18%
DY 3.13 0.00 0.00 0.00 2.99 0.00 0.00 -
P/NAPS 0.32 0.33 0.35 0.36 0.34 0.68 0.35 -5.77%

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