[WINGTM] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 26.15%
YoY- 59.8%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 296,011 297,257 302,094 300,206 311,029 313,946 295,680 0.07%
PBT 15,660 14,542 14,154 13,930 12,907 14,187 12,729 14.82%
Tax -5,575 -4,900 -4,766 -5,411 -6,154 -6,781 -6,579 -10.46%
NP 10,085 9,642 9,388 8,519 6,753 7,406 6,150 39.10%
-
NP to SH 10,085 9,642 9,388 8,519 6,753 7,406 6,150 39.10%
-
Tax Rate 35.60% 33.70% 33.67% 38.84% 47.68% 47.80% 51.69% -
Total Cost 285,926 287,615 292,706 291,687 304,276 306,540 289,530 -0.83%
-
Net Worth 626,190 626,346 626,231 313,684 630,345 312,884 621,605 0.49%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 6,273 6,273 6,273 6,273 5,400 5,400 5,400 10.51%
Div Payout % 62.21% 65.07% 66.83% 73.64% 79.96% 72.91% 87.80% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 626,190 626,346 626,231 313,684 630,345 312,884 621,605 0.49%
NOSH 313,095 313,173 313,115 313,684 316,756 312,884 313,942 -0.18%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.41% 3.24% 3.11% 2.84% 2.17% 2.36% 2.08% -
ROE 1.61% 1.54% 1.50% 2.72% 1.07% 2.37% 0.99% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 94.54 94.92 96.48 95.70 98.19 100.34 94.18 0.25%
EPS 3.22 3.08 3.00 2.72 2.13 2.37 1.96 39.27%
DPS 2.00 2.00 2.00 2.00 1.70 1.73 1.72 10.58%
NAPS 2.00 2.00 2.00 1.00 1.99 1.00 1.98 0.67%
Adjusted Per Share Value based on latest NOSH - 313,684
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 60.74 61.00 61.99 61.60 63.82 64.42 60.67 0.07%
EPS 2.07 1.98 1.93 1.75 1.39 1.52 1.26 39.27%
DPS 1.29 1.29 1.29 1.29 1.11 1.11 1.11 10.54%
NAPS 1.2849 1.2853 1.285 0.6437 1.2935 0.642 1.2755 0.49%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.61 0.63 0.57 0.58 0.60 0.66 0.67 -
P/RPS 0.65 0.66 0.59 0.61 0.61 0.66 0.71 -5.72%
P/EPS 18.94 20.46 19.01 21.36 28.14 27.88 34.20 -32.58%
EY 5.28 4.89 5.26 4.68 3.55 3.59 2.92 48.47%
DY 3.28 3.17 3.51 3.45 2.84 2.61 2.57 17.67%
P/NAPS 0.31 0.32 0.29 0.58 0.30 0.66 0.34 -5.97%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 16/02/06 22/11/05 17/08/05 11/05/05 24/02/05 08/11/04 -
Price 0.62 0.61 0.58 0.58 0.56 0.64 0.66 -
P/RPS 0.66 0.64 0.60 0.61 0.57 0.64 0.70 -3.85%
P/EPS 19.25 19.81 19.34 21.36 26.27 27.04 33.69 -31.16%
EY 5.20 5.05 5.17 4.68 3.81 3.70 2.97 45.31%
DY 3.23 3.28 3.45 3.45 3.04 2.70 2.61 15.28%
P/NAPS 0.31 0.31 0.29 0.58 0.28 0.64 0.33 -4.08%

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