[WINGTM] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 73.61%
YoY- -1.7%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 381,955 313,946 275,431 303,431 323,513 362,592 319,723 -0.19%
PBT 137,627 14,187 13,787 15,869 17,329 31,306 30,706 -1.62%
Tax -48,567 -6,781 -6,896 -9,839 -11,195 -13,419 -2,327 -3.26%
NP 89,060 7,406 6,891 6,030 6,134 17,887 28,379 -1.24%
-
NP to SH 89,060 7,406 6,891 6,030 6,134 17,887 28,379 -1.24%
-
Tax Rate 35.29% 47.80% 50.02% 62.00% 64.60% 42.86% 7.58% -
Total Cost 292,895 306,540 268,540 297,401 317,379 344,705 291,344 -0.00%
-
Net Worth 707,538 622,239 620,189 619,908 594,526 638,540 632,436 -0.12%
Dividend
30/06/08 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 25,156 6,253 6,264 6,293 15,728 15,727 15,732 -0.51%
Div Payout % 28.25% 84.44% 90.91% 104.37% 256.41% 87.93% 55.44% -
Equity
30/06/08 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 707,538 622,239 620,189 619,908 594,526 638,540 632,436 -0.12%
NOSH 314,461 312,682 313,227 314,674 314,564 314,551 314,645 0.00%
Ratio Analysis
30/06/08 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 23.32% 2.36% 2.50% 1.99% 1.90% 4.93% 8.88% -
ROE 12.59% 1.19% 1.11% 0.97% 1.03% 2.80% 4.49% -
Per Share
30/06/08 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 121.46 100.40 87.93 96.43 102.84 115.27 101.61 -0.19%
EPS 28.32 2.37 2.20 1.92 1.95 5.68 9.02 -1.24%
DPS 8.00 2.00 2.00 2.00 5.00 5.00 5.00 -0.51%
NAPS 2.25 1.99 1.98 1.97 1.89 2.03 2.01 -0.12%
Adjusted Per Share Value based on latest NOSH - 315,465
30/06/08 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 78.38 64.42 56.52 62.26 66.38 74.40 65.61 -0.19%
EPS 18.28 1.52 1.41 1.24 1.26 3.67 5.82 -1.24%
DPS 5.16 1.28 1.29 1.29 3.23 3.23 3.23 -0.51%
NAPS 1.4519 1.2768 1.2726 1.2721 1.22 1.3103 1.2978 -0.12%
Price Multiplier on Financial Quarter End Date
30/06/08 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/06/08 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.94 0.66 0.67 0.62 0.74 0.75 0.00 -
P/RPS 0.77 0.66 0.76 0.64 0.72 0.65 0.00 -100.00%
P/EPS 3.32 27.87 30.45 32.35 37.95 13.19 0.00 -100.00%
EY 30.13 3.59 3.28 3.09 2.64 7.58 0.00 -100.00%
DY 8.51 3.03 2.99 3.23 6.76 6.67 0.00 -100.00%
P/NAPS 0.42 0.33 0.34 0.31 0.39 0.37 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/08 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 21/08/08 24/02/05 27/02/04 28/02/03 21/02/02 23/02/01 22/02/00 -
Price 0.88 0.64 0.67 0.57 0.75 0.83 1.36 -
P/RPS 0.72 0.64 0.76 0.59 0.73 0.72 1.34 0.68%
P/EPS 3.11 27.02 30.45 29.75 38.46 14.60 15.08 1.73%
EY 32.18 3.70 3.28 3.36 2.60 6.85 6.63 -1.71%
DY 9.09 3.13 2.99 3.51 6.67 6.02 3.68 -0.98%
P/NAPS 0.39 0.32 0.34 0.29 0.40 0.41 0.68 0.60%

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