[WINGTM] QoQ TTM 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- 4.59%
YoY- 49.34%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 284,722 295,966 303,565 296,011 297,257 302,094 300,206 -3.45%
PBT -5,149 -8,086 -13,563 15,660 14,542 14,154 13,930 -
Tax -12,451 -11,261 -9,549 -5,575 -4,900 -4,766 -5,411 74.03%
NP -17,600 -19,347 -23,112 10,085 9,642 9,388 8,519 -
-
NP to SH -17,600 -19,347 -23,112 10,085 9,642 9,388 8,519 -
-
Tax Rate - - - 35.60% 33.70% 33.67% 38.84% -
Total Cost 302,322 315,313 326,677 285,926 287,615 292,706 291,687 2.40%
-
Net Worth 581,714 576,675 566,266 626,190 626,346 626,231 313,684 50.77%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,257 6,257 6,257 6,273 6,273 6,273 6,273 -0.16%
Div Payout % 0.00% 0.00% 0.00% 62.21% 65.07% 66.83% 73.64% -
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 581,714 576,675 566,266 626,190 626,346 626,231 313,684 50.77%
NOSH 312,749 313,410 312,854 313,095 313,173 313,115 313,684 -0.19%
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 -6.18% -6.54% -7.61% 3.41% 3.24% 3.11% 2.84% -
ROE -3.03% -3.35% -4.08% 1.61% 1.54% 1.50% 2.72% -
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 91.04 94.43 97.03 94.54 94.92 96.48 95.70 -3.26%
EPS -5.63 -6.17 -7.39 3.22 3.08 3.00 2.72 -
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 1.86 1.84 1.81 2.00 2.00 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 58.42 60.73 62.29 60.74 61.00 61.99 61.60 -3.46%
EPS -3.61 -3.97 -4.74 2.07 1.98 1.93 1.75 -
DPS 1.28 1.28 1.28 1.29 1.29 1.29 1.29 -0.51%
NAPS 1.1937 1.1833 1.162 1.2849 1.2853 1.285 0.6437 50.77%
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 0.94 0.69 0.61 0.65 0.66 0.59 0.61 33.30%
P/EPS -15.28 -10.53 -7.99 18.94 20.46 19.01 21.36 -
EY -6.54 -9.50 -12.52 5.28 4.89 5.26 4.68 -
DY 2.33 3.08 3.39 3.28 3.17 3.51 3.45 -22.96%
P/NAPS 0.46 0.35 0.33 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 1.07 0.78 0.61 0.66 0.64 0.60 0.61 45.29%
P/EPS -17.24 -11.99 -7.99 19.25 19.81 19.34 21.36 -
EY -5.80 -8.34 -12.52 5.20 5.05 5.17 4.68 -
DY 2.06 2.70 3.39 3.23 3.28 3.45 3.45 -29.02%
P/NAPS 0.52 0.40 0.33 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