[WINGTM] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 152.23%
YoY- -14.31%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 345,602 239,548 360,758 304,050 277,052 300,941 318,081 0.98%
PBT 62,941 29,864 131,177 13,636 15,046 14,710 22,832 12.66%
Tax -16,828 -8,673 -14,866 -7,718 -8,141 -11,237 -12,077 3.97%
NP 46,113 21,190 116,310 5,917 6,905 3,473 10,754 18.67%
-
NP to SH 46,113 21,190 116,310 5,917 6,905 3,473 10,754 18.67%
-
Tax Rate 26.74% 29.04% 11.33% 56.60% 54.11% 76.39% 52.90% -
Total Cost 299,489 218,357 244,448 298,133 270,146 297,468 307,326 -0.30%
-
Net Worth 712,227 693,569 706,953 618,819 313,780 599,463 649,060 1.09%
Dividend
31/03/10 31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 712,227 693,569 706,953 618,819 313,780 599,463 649,060 1.09%
NOSH 311,016 311,017 315,604 312,535 313,780 313,855 315,078 -0.15%
Ratio Analysis
31/03/10 31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 13.34% 8.85% 32.24% 1.95% 2.49% 1.15% 3.38% -
ROE 6.47% 3.06% 16.45% 0.96% 2.20% 0.58% 1.66% -
Per Share
31/03/10 31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 111.12 77.02 114.31 97.29 88.29 95.89 100.95 1.13%
EPS 14.83 6.81 36.85 1.89 2.20 1.11 3.41 18.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.23 2.24 1.98 1.00 1.91 2.06 1.25%
Adjusted Per Share Value based on latest NOSH - 313,942
31/03/10 31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 70.92 49.16 74.03 62.39 56.85 61.75 65.27 0.98%
EPS 9.46 4.35 23.87 1.21 1.42 0.71 2.21 18.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4615 1.4232 1.4507 1.2698 0.6439 1.2301 1.3319 1.09%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/03/10 31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.37 0.71 1.17 0.67 0.63 0.63 0.62 -
P/RPS 1.23 0.92 1.02 0.69 0.71 0.66 0.61 8.59%
P/EPS 9.24 10.42 3.17 35.39 28.63 56.93 18.16 -7.63%
EY 10.82 9.60 31.50 2.83 3.49 1.76 5.51 8.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.32 0.52 0.34 0.63 0.33 0.30 8.49%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 18/05/10 05/05/09 29/05/08 08/11/04 28/11/03 14/11/02 20/11/01 -
Price 1.23 0.88 1.12 0.66 0.68 0.62 0.68 -
P/RPS 1.11 1.14 0.98 0.68 0.77 0.65 0.67 6.11%
P/EPS 8.30 12.92 3.04 34.86 30.90 56.02 19.92 -9.78%
EY 12.05 7.74 32.90 2.87 3.24 1.78 5.02 10.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.39 0.50 0.33 0.68 0.32 0.33 5.96%

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