[WINGTM] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
07-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -10.7%
YoY- 39.18%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 275,431 285,514 294,252 290,538 303,431 309,373 310,488 -7.65%
PBT 13,787 16,121 15,452 14,782 15,869 11,420 12,255 8.14%
Tax -6,896 -7,517 -8,807 -9,397 -9,839 -10,913 -9,858 -21.14%
NP 6,891 8,604 6,645 5,385 6,030 507 2,397 101.79%
-
NP to SH 6,891 8,604 6,645 5,385 6,030 507 2,397 101.79%
-
Tax Rate 50.02% 46.63% 57.00% 63.57% 62.00% 95.56% 80.44% -
Total Cost 268,540 276,910 287,607 285,153 297,401 308,866 308,091 -8.72%
-
Net Worth 616,982 315,540 593,843 306,190 315,465 581,356 598,806 2.00%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 616,982 315,540 593,843 306,190 315,465 581,356 598,806 2.00%
NOSH 311,607 315,540 314,202 306,190 315,465 304,375 315,161 -0.75%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.50% 3.01% 2.26% 1.85% 1.99% 0.16% 0.77% -
ROE 1.12% 2.73% 1.12% 1.76% 1.91% 0.09% 0.40% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 88.39 90.48 93.65 94.89 96.19 101.64 98.52 -6.95%
EPS 2.21 2.73 2.11 1.76 1.91 0.17 0.76 103.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.00 1.89 1.00 1.00 1.91 1.90 2.77%
Adjusted Per Share Value based on latest NOSH - 306,190
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 56.52 58.59 60.38 59.62 62.26 63.48 63.71 -7.65%
EPS 1.41 1.77 1.36 1.11 1.24 0.10 0.49 101.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.266 0.6475 1.2186 0.6283 0.6473 1.1929 1.2287 2.00%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.67 0.63 0.61 0.58 0.62 0.63 0.74 -
P/RPS 0.76 0.70 0.65 0.61 0.64 0.62 0.75 0.88%
P/EPS 30.30 23.10 28.84 32.98 32.44 378.22 97.30 -53.95%
EY 3.30 4.33 3.47 3.03 3.08 0.26 1.03 116.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.63 0.32 0.58 0.62 0.33 0.39 -8.71%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 25/08/03 07/05/03 28/02/03 14/11/02 20/08/02 -
Price 0.67 0.68 0.67 0.57 0.57 0.62 0.71 -
P/RPS 0.76 0.75 0.72 0.60 0.59 0.61 0.72 3.66%
P/EPS 30.30 24.94 31.68 32.41 29.82 372.21 93.35 -52.67%
EY 3.30 4.01 3.16 3.09 3.35 0.27 1.07 111.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.68 0.35 0.57 0.57 0.32 0.37 -5.46%

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