[WINGTM] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 26.33%
YoY- 98.81%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 239,548 360,758 304,050 277,052 300,941 318,081 343,140 -4.13%
PBT 29,864 131,177 13,636 15,046 14,710 22,832 34,105 -1.54%
Tax -8,673 -14,866 -7,718 -8,141 -11,237 -12,077 -11,744 -3.50%
NP 21,190 116,310 5,917 6,905 3,473 10,754 22,361 -0.63%
-
NP to SH 21,190 116,310 5,917 6,905 3,473 10,754 22,361 -0.63%
-
Tax Rate 29.04% 11.33% 56.60% 54.11% 76.39% 52.90% 34.43% -
Total Cost 218,357 244,448 298,133 270,146 297,468 307,326 320,778 -4.42%
-
Net Worth 693,569 706,953 618,819 313,780 599,463 649,060 648,184 0.79%
Dividend
31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 693,569 706,953 618,819 313,780 599,463 649,060 648,184 0.79%
NOSH 311,017 315,604 312,535 313,780 313,855 315,078 314,652 -0.13%
Ratio Analysis
31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.85% 32.24% 1.95% 2.49% 1.15% 3.38% 6.52% -
ROE 3.06% 16.45% 0.96% 2.20% 0.58% 1.66% 3.45% -
Per Share
31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 77.02 114.31 97.29 88.29 95.89 100.95 109.05 -4.00%
EPS 6.81 36.85 1.89 2.20 1.11 3.41 7.11 -0.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.24 1.98 1.00 1.91 2.06 2.06 0.93%
Adjusted Per Share Value based on latest NOSH - 315,540
31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 49.16 74.03 62.39 56.85 61.75 65.27 70.41 -4.13%
EPS 4.35 23.87 1.21 1.42 0.71 2.21 4.59 -0.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4232 1.4507 1.2698 0.6439 1.2301 1.3319 1.3301 0.79%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.71 1.17 0.67 0.63 0.63 0.62 0.98 -
P/RPS 0.92 1.02 0.69 0.71 0.66 0.61 0.90 0.25%
P/EPS 10.42 3.17 35.39 28.63 56.93 18.16 13.79 -3.24%
EY 9.60 31.50 2.83 3.49 1.76 5.51 7.25 3.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.52 0.34 0.63 0.33 0.30 0.48 -4.65%
Price Multiplier on Announcement Date
31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 05/05/09 29/05/08 08/11/04 28/11/03 14/11/02 20/11/01 20/11/00 -
Price 0.88 1.12 0.66 0.68 0.62 0.68 0.90 -
P/RPS 1.14 0.98 0.68 0.77 0.65 0.67 0.83 3.80%
P/EPS 12.92 3.04 34.86 30.90 56.02 19.92 12.66 0.23%
EY 7.74 32.90 2.87 3.24 1.78 5.02 7.90 -0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.50 0.33 0.68 0.32 0.33 0.44 -1.40%

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