[WINGTM] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 175.5%
YoY- 29.04%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 297,728 252,042 279,522 262,378 281,204 304,216 313,898 -0.80%
PBT 38,690 7,414 7,928 12,590 13,424 23,936 29,558 4.22%
Tax -12,510 -2,842 -5,582 -7,124 -9,188 -12,558 -10,236 3.13%
NP 26,180 4,572 2,346 5,466 4,236 11,378 19,322 4.77%
-
NP to SH 26,180 6,024 2,346 5,466 4,236 11,378 19,322 4.77%
-
Tax Rate 32.33% 38.33% 70.41% 56.58% 68.44% 52.46% 34.63% -
Total Cost 271,548 247,470 277,176 256,912 276,968 292,838 294,576 -1.24%
-
Net Worth 581,456 311,052 624,543 590,310 600,626 644,334 641,968 -1.51%
Dividend
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 12,442 - - - - - -
Div Payout % - 206.54% - - - - - -
Equity
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 581,456 311,052 624,543 590,310 600,626 644,334 641,968 -1.51%
NOSH 312,610 311,052 317,027 312,333 316,119 314,309 314,690 -0.10%
Ratio Analysis
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.79% 1.81% 0.84% 2.08% 1.51% 3.74% 6.16% -
ROE 4.50% 1.94% 0.38% 0.93% 0.71% 1.77% 3.01% -
Per Share
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 95.24 81.03 88.17 84.01 88.95 96.79 99.75 -0.70%
EPS 8.36 1.92 0.74 1.74 1.34 3.62 6.14 4.85%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.00 1.97 1.89 1.90 2.05 2.04 -1.40%
Adjusted Per Share Value based on latest NOSH - 314,202
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 61.09 51.72 57.36 53.84 57.70 62.43 64.41 -0.81%
EPS 5.37 1.24 0.48 1.12 0.87 2.33 3.96 4.79%
DPS 0.00 2.55 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1931 0.6383 1.2816 1.2113 1.2325 1.3222 1.3173 -1.51%
Price Multiplier on Financial Quarter End Date
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/12/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.86 0.58 0.73 0.61 0.74 0.75 1.11 -
P/RPS 0.90 0.72 0.83 0.73 0.83 0.77 1.11 -3.17%
P/EPS 10.27 29.95 98.65 34.86 55.22 20.72 18.08 -8.32%
EY 9.74 3.34 1.01 2.87 1.81 4.83 5.53 9.08%
DY 0.00 6.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 0.37 0.32 0.39 0.37 0.54 -2.43%
Price Multiplier on Announcement Date
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 08/02/07 17/08/05 12/08/04 25/08/03 20/08/02 24/08/01 14/08/00 -
Price 0.97 0.58 0.69 0.67 0.71 0.79 1.19 -
P/RPS 1.02 0.72 0.78 0.80 0.80 0.82 1.19 -2.34%
P/EPS 11.58 29.95 93.24 38.28 52.99 21.82 19.38 -7.60%
EY 8.63 3.34 1.07 2.61 1.89 4.58 5.16 8.22%
DY 0.00 6.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.35 0.35 0.37 0.39 0.58 -1.66%

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