[WINGTM] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -36.61%
YoY- 120.16%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 384,468 316,204 253,404 265,072 222,208 274,228 295,172 4.14%
PBT 62,376 48,608 2,920 8,040 4,708 9,056 23,220 16.40%
Tax -20,172 -16,264 -1,164 -3,672 -2,724 -4,492 -10,260 10.95%
NP 42,204 32,344 1,756 4,368 1,984 4,564 12,960 19.90%
-
NP to SH 42,204 32,344 1,756 4,368 1,984 4,564 12,960 19.90%
-
Tax Rate 32.34% 33.46% 39.86% 45.67% 57.86% 49.60% 44.19% -
Total Cost 342,264 283,860 251,648 260,704 220,224 269,664 282,212 3.01%
-
Net Worth 666,211 575,260 630,345 620,880 306,190 602,194 641,708 0.57%
Dividend
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 666,211 575,260 630,345 620,880 306,190 602,194 641,708 0.57%
NOSH 318,761 312,641 316,756 312,000 306,190 316,944 314,563 0.20%
Ratio Analysis
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.98% 10.23% 0.69% 1.65% 0.89% 1.66% 4.39% -
ROE 6.33% 5.62% 0.28% 0.70% 0.65% 0.76% 2.02% -
Per Share
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 120.61 101.14 80.00 84.96 72.57 86.52 93.84 3.93%
EPS 13.24 10.32 1.48 1.40 0.64 1.44 4.12 19.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 1.84 1.99 1.99 1.00 1.90 2.04 0.37%
Adjusted Per Share Value based on latest NOSH - 312,000
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 78.89 64.88 52.00 54.39 45.60 56.27 60.57 4.14%
EPS 8.66 6.64 0.36 0.90 0.41 0.94 2.66 19.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3671 1.1804 1.2935 1.274 0.6283 1.2357 1.3168 0.57%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/09/07 29/09/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.14 0.65 0.60 0.71 0.58 0.75 0.65 -
P/RPS 1.77 0.64 0.75 0.84 0.80 0.87 0.69 15.58%
P/EPS 16.16 6.28 108.23 50.71 89.51 52.08 15.78 0.36%
EY 6.19 15.92 0.92 1.97 1.12 1.92 6.34 -0.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.35 0.30 0.36 0.58 0.39 0.32 19.51%
Price Multiplier on Announcement Date
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 13/11/07 22/11/06 11/05/05 27/05/04 07/05/03 28/05/02 22/05/01 -
Price 2.21 0.74 0.56 0.72 0.57 0.75 0.69 -
P/RPS 1.83 0.73 0.70 0.85 0.79 0.87 0.74 14.93%
P/EPS 16.69 7.15 101.02 51.43 87.97 52.08 16.75 -0.05%
EY 5.99 13.98 0.99 1.94 1.14 1.92 5.97 0.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.40 0.28 0.36 0.57 0.39 0.34 19.10%

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