[WINGTM] QoQ 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- -9.1%
YoY- 73.36%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 90,165 62,670 63,351 85,908 88,277 73,493 66,268 22.76%
PBT 6,487 2,977 730 3,960 6,263 1,954 2,010 118.23%
Tax -2,353 -1,130 -291 -992 -2,998 -1,873 -918 87.18%
NP 4,134 1,847 439 2,968 3,265 81 1,092 142.70%
-
NP to SH 4,134 1,847 439 2,968 3,265 81 1,092 142.70%
-
Tax Rate 36.27% 37.96% 39.86% 25.05% 47.87% 95.85% 45.67% -
Total Cost 86,031 60,823 62,912 82,940 85,012 73,412 65,176 20.31%
-
Net Worth 626,231 313,684 630,345 312,884 621,605 531,900 620,880 0.57%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 6,273 - - - - - -
Div Payout % - 339.67% - - - - - -
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 626,231 313,684 630,345 312,884 621,605 531,900 620,880 0.57%
NOSH 313,115 313,684 316,756 312,884 313,942 270,000 312,000 0.23%
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 4.58% 2.95% 0.69% 3.45% 3.70% 0.11% 1.65% -
ROE 0.66% 0.59% 0.07% 0.95% 0.53% 0.02% 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 28.80 19.98 20.00 27.46 28.12 27.22 21.24 22.48%
EPS 1.32 0.59 0.37 0.95 1.04 0.03 0.35 142.09%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.99 1.00 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 18.50 12.86 13.00 17.63 18.11 15.08 13.60 22.74%
EPS 0.85 0.38 0.09 0.61 0.67 0.02 0.22 146.02%
DPS 0.00 1.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.285 0.6437 1.2935 0.642 1.2755 1.0915 1.274 0.57%
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 1.98 2.90 3.00 2.40 2.38 2.68 3.34 -29.40%
P/EPS 43.17 98.50 432.92 69.58 64.42 2,433.33 202.86 -64.32%
EY 2.32 1.02 0.23 1.44 1.55 0.04 0.49 181.69%
DY 0.00 3.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.58 0.30 0.66 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 2.01 2.90 2.80 2.33 2.35 2.53 3.39 -29.40%
P/EPS 43.93 98.50 404.06 67.47 63.46 2,300.00 205.71 -64.23%
EY 2.28 1.02 0.25 1.48 1.58 0.04 0.49 178.45%
DY 0.00 3.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.58 0.28 0.64 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