[WINGTM] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
12-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -46.29%
YoY- -57.08%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 371,596 297,728 252,042 279,522 262,378 281,204 304,216 3.12%
PBT 186,782 38,690 7,414 7,928 12,590 13,424 23,936 37.12%
Tax -18,478 -12,510 -2,842 -5,582 -7,124 -9,188 -12,558 6.11%
NP 168,304 26,180 4,572 2,346 5,466 4,236 11,378 51.29%
-
NP to SH 168,304 26,180 6,024 2,346 5,466 4,236 11,378 51.29%
-
Tax Rate 9.89% 32.33% 38.33% 70.41% 56.58% 68.44% 52.46% -
Total Cost 203,292 271,548 247,470 277,176 256,912 276,968 292,838 -5.45%
-
Net Worth 711,322 581,456 311,052 624,543 590,310 600,626 644,334 1.53%
Dividend
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - 12,442 - - - - -
Div Payout % - - 206.54% - - - - -
Equity
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 711,322 581,456 311,052 624,543 590,310 600,626 644,334 1.53%
NOSH 317,554 312,610 311,052 317,027 312,333 316,119 314,309 0.15%
Ratio Analysis
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 45.29% 8.79% 1.81% 0.84% 2.08% 1.51% 3.74% -
ROE 23.66% 4.50% 1.94% 0.38% 0.93% 0.71% 1.77% -
Per Share
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 117.02 95.24 81.03 88.17 84.01 88.95 96.79 2.95%
EPS 53.00 8.36 1.92 0.74 1.74 1.34 3.62 51.05%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 1.86 1.00 1.97 1.89 1.90 2.05 1.37%
Adjusted Per Share Value based on latest NOSH - 270,000
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 76.25 61.09 51.72 57.36 53.84 57.70 62.43 3.12%
EPS 34.54 5.37 1.24 0.48 1.12 0.87 2.33 51.34%
DPS 0.00 0.00 2.55 0.00 0.00 0.00 0.00 -
NAPS 1.4596 1.1931 0.6383 1.2816 1.2113 1.2325 1.3222 1.53%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 31/12/07 29/12/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.89 0.86 0.58 0.73 0.61 0.74 0.75 -
P/RPS 1.62 0.90 0.72 0.83 0.73 0.83 0.77 12.10%
P/EPS 3.57 10.27 29.95 98.65 34.86 55.22 20.72 -23.68%
EY 28.04 9.74 3.34 1.01 2.87 1.81 4.83 31.03%
DY 0.00 0.00 6.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.46 0.58 0.37 0.32 0.39 0.37 13.42%
Price Multiplier on Announcement Date
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/01/08 08/02/07 17/08/05 12/08/04 25/08/03 20/08/02 24/08/01 -
Price 1.82 0.97 0.58 0.69 0.67 0.71 0.79 -
P/RPS 1.56 1.02 0.72 0.78 0.80 0.80 0.82 10.38%
P/EPS 3.43 11.58 29.95 93.24 38.28 52.99 21.82 -24.75%
EY 29.12 8.63 3.34 1.07 2.61 1.89 4.58 32.87%
DY 0.00 0.00 6.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.52 0.58 0.35 0.35 0.37 0.39 11.88%

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