[WINGTM] QoQ Cumulative Quarter Result on 31-Mar-2006

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006
Profit Trend
QoQ- -87.32%
YoY- 199.54%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 148,864 79,051 131,408 61,184 297,257 216,186 126,021 11.71%
PBT 19,345 12,152 -24,493 2,408 14,542 10,194 3,707 199.95%
Tax -6,255 -4,066 -6,197 -1,093 -4,900 -3,774 -1,421 167.86%
NP 13,090 8,086 -30,690 1,315 9,642 6,420 2,286 219.05%
-
NP to SH 13,090 8,086 -30,690 1,315 10,368 7,146 3,012 165.59%
-
Tax Rate 32.33% 33.46% - 45.39% 33.70% 37.02% 38.33% -
Total Cost 135,774 70,965 162,098 59,869 287,615 209,766 123,735 6.36%
-
Net Worth 581,456 575,260 566,247 626,190 609,650 624,766 311,052 51.57%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 6,256 - 6,252 6,247 6,221 -
Div Payout % - - 0.00% - 60.31% 87.43% 206.54% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 581,456 575,260 566,247 626,190 609,650 624,766 311,052 51.57%
NOSH 312,611 312,641 312,844 313,095 312,641 312,383 311,052 0.33%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.79% 10.23% -23.35% 2.15% 3.24% 2.97% 1.81% -
ROE 2.25% 1.41% -5.42% 0.21% 1.70% 1.14% 0.97% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 47.62 25.28 42.00 19.54 95.08 69.21 40.51 11.34%
EPS 4.18 2.58 -9.81 0.42 3.31 2.28 0.96 165.93%
DPS 0.00 0.00 2.00 0.00 2.00 2.00 2.00 -
NAPS 1.86 1.84 1.81 2.00 1.95 2.00 1.00 51.07%
Adjusted Per Share Value based on latest NOSH - 313,095
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 30.55 16.22 26.96 12.55 61.00 44.36 25.86 11.71%
EPS 2.69 1.66 -6.30 0.27 2.13 1.47 0.62 165.30%
DPS 0.00 0.00 1.28 0.00 1.28 1.28 1.28 -
NAPS 1.1931 1.1804 1.1619 1.2849 1.251 1.282 0.6383 51.56%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.86 0.65 0.59 0.61 0.63 0.57 0.58 -
P/RPS 1.81 2.57 0.00 0.00 0.66 0.82 1.43 16.96%
P/EPS 20.54 25.13 0.00 0.00 19.00 24.92 59.90 -50.91%
EY 4.87 3.98 0.00 0.00 5.26 4.01 1.67 103.71%
DY 0.00 0.00 0.00 0.00 3.17 3.51 3.45 -
P/NAPS 0.46 0.35 0.59 0.31 0.32 0.29 0.58 -14.28%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 08/02/07 22/11/06 25/08/06 25/05/06 16/02/06 22/11/05 17/08/05 -
Price 0.97 0.74 0.59 0.62 0.61 0.58 0.58 -
P/RPS 2.04 2.93 0.00 0.00 0.64 0.84 1.43 26.64%
P/EPS 23.17 28.61 0.00 0.00 18.39 25.35 59.90 -46.81%
EY 4.32 3.50 0.00 0.00 5.44 3.94 1.67 88.11%
DY 0.00 0.00 0.00 0.00 3.28 3.45 3.45 -
P/NAPS 0.52 0.40 0.59 0.31 0.31 0.29 0.58 -7.00%

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