[WINGTM] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
07-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -67.1%
YoY- -56.53%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 316,204 253,404 265,072 222,208 274,228 295,172 280,860 1.83%
PBT 48,608 2,920 8,040 4,708 9,056 23,220 23,440 11.86%
Tax -16,264 -1,164 -3,672 -2,724 -4,492 -10,260 -4,776 20.73%
NP 32,344 1,756 4,368 1,984 4,564 12,960 18,664 8.82%
-
NP to SH 32,344 1,756 4,368 1,984 4,564 12,960 18,664 8.82%
-
Tax Rate 33.46% 39.86% 45.67% 57.86% 49.60% 44.19% 20.38% -
Total Cost 283,860 251,648 260,704 220,224 269,664 282,212 262,196 1.22%
-
Net Worth 575,260 630,345 620,880 306,190 602,194 641,708 636,845 -1.55%
Dividend
30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 575,260 630,345 620,880 306,190 602,194 641,708 636,845 -1.55%
NOSH 312,641 316,756 312,000 306,190 316,944 314,563 315,270 -0.12%
Ratio Analysis
30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.23% 0.69% 1.65% 0.89% 1.66% 4.39% 6.65% -
ROE 5.62% 0.28% 0.70% 0.65% 0.76% 2.02% 2.93% -
Per Share
30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 101.14 80.00 84.96 72.57 86.52 93.84 89.09 1.96%
EPS 10.32 1.48 1.40 0.64 1.44 4.12 5.92 8.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.99 1.99 1.00 1.90 2.04 2.02 -1.42%
Adjusted Per Share Value based on latest NOSH - 306,190
30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 64.88 52.00 54.39 45.60 56.27 60.57 57.63 1.83%
EPS 6.64 0.36 0.90 0.41 0.94 2.66 3.83 8.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1804 1.2935 1.274 0.6283 1.2357 1.3168 1.3068 -1.55%
Price Multiplier on Financial Quarter End Date
30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/09/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.65 0.60 0.71 0.58 0.75 0.65 1.42 -
P/RPS 0.64 0.75 0.84 0.80 0.87 0.69 1.59 -13.05%
P/EPS 6.28 108.23 50.71 89.51 52.08 15.78 23.99 -18.62%
EY 15.92 0.92 1.97 1.12 1.92 6.34 4.17 22.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.36 0.58 0.39 0.32 0.70 -10.10%
Price Multiplier on Announcement Date
30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 22/11/06 11/05/05 27/05/04 07/05/03 28/05/02 22/05/01 23/05/00 -
Price 0.74 0.56 0.72 0.57 0.75 0.69 1.31 -
P/RPS 0.73 0.70 0.85 0.79 0.87 0.74 1.47 -10.20%
P/EPS 7.15 101.02 51.43 87.97 52.08 16.75 22.13 -15.94%
EY 13.98 0.99 1.94 1.14 1.92 5.97 4.52 18.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.28 0.36 0.57 0.39 0.34 0.65 -7.19%

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