[WINGTM] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 1089.35%
YoY- 1.04%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 285,514 294,252 290,538 303,431 309,373 310,488 316,880 -6.70%
PBT 16,121 15,452 14,782 15,869 11,420 12,255 13,970 10.00%
Tax -7,517 -8,807 -9,397 -9,839 -10,913 -9,858 -10,101 -17.86%
NP 8,604 6,645 5,385 6,030 507 2,397 3,869 70.29%
-
NP to SH 8,604 6,645 5,385 6,030 507 2,397 3,869 70.29%
-
Tax Rate 46.63% 57.00% 63.57% 62.00% 95.56% 80.44% 72.30% -
Total Cost 276,910 287,607 285,153 297,401 308,866 308,091 313,011 -7.83%
-
Net Worth 315,540 593,843 306,190 315,465 581,356 598,806 602,194 -34.97%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 315,540 593,843 306,190 315,465 581,356 598,806 602,194 -34.97%
NOSH 315,540 314,202 306,190 315,465 304,375 315,161 316,944 -0.29%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.01% 2.26% 1.85% 1.99% 0.16% 0.77% 1.22% -
ROE 2.73% 1.12% 1.76% 1.91% 0.09% 0.40% 0.64% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 90.48 93.65 94.89 96.19 101.64 98.52 99.98 -6.43%
EPS 2.73 2.11 1.76 1.91 0.17 0.76 1.22 70.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.89 1.00 1.00 1.91 1.90 1.90 -34.78%
Adjusted Per Share Value based on latest NOSH - 315,465
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 58.59 60.38 59.62 62.26 63.48 63.71 65.02 -6.70%
EPS 1.77 1.36 1.11 1.24 0.10 0.49 0.79 71.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6475 1.2186 0.6283 0.6473 1.1929 1.2287 1.2357 -34.97%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.63 0.61 0.58 0.62 0.63 0.74 0.75 -
P/RPS 0.70 0.65 0.61 0.64 0.62 0.75 0.75 -4.49%
P/EPS 23.10 28.84 32.98 32.44 378.22 97.30 61.44 -47.87%
EY 4.33 3.47 3.03 3.08 0.26 1.03 1.63 91.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.32 0.58 0.62 0.33 0.39 0.39 37.63%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 25/08/03 07/05/03 28/02/03 14/11/02 20/08/02 28/05/02 -
Price 0.68 0.67 0.57 0.57 0.62 0.71 0.75 -
P/RPS 0.75 0.72 0.60 0.59 0.61 0.72 0.75 0.00%
P/EPS 24.94 31.68 32.41 29.82 372.21 93.35 61.44 -45.14%
EY 4.01 3.16 3.09 3.35 0.27 1.07 1.63 82.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.35 0.57 0.57 0.32 0.37 0.39 44.81%

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