[WINGTM] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 243.05%
YoY- 156.78%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 244,736 297,257 324,279 252,042 253,404 313,946 304,050 -13.48%
PBT 9,632 14,542 15,291 7,414 2,920 14,187 13,636 -20.70%
Tax -4,372 -4,900 -5,661 -2,842 -1,164 -6,781 -7,718 -31.56%
NP 5,260 9,642 9,630 4,572 1,756 7,406 5,917 -7.55%
-
NP to SH 5,260 10,368 10,719 6,024 1,756 7,406 5,917 -7.55%
-
Tax Rate 45.39% 33.70% 37.02% 38.33% 39.86% 47.80% 56.60% -
Total Cost 239,476 287,615 314,649 247,470 251,648 306,540 298,133 -13.60%
-
Net Worth 626,190 609,650 624,766 311,052 630,345 622,239 618,819 0.79%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 6,252 9,371 12,442 - 6,253 - -
Div Payout % - 60.31% 87.43% 206.54% - 84.44% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 626,190 609,650 624,766 311,052 630,345 622,239 618,819 0.79%
NOSH 313,095 312,641 312,383 311,052 316,756 312,682 312,535 0.11%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.15% 3.24% 2.97% 1.81% 0.69% 2.36% 1.95% -
ROE 0.84% 1.70% 1.72% 1.94% 0.28% 1.19% 0.96% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 78.17 95.08 103.81 81.03 80.00 100.40 97.29 -13.58%
EPS 1.68 3.31 3.42 1.92 1.48 2.37 1.89 -7.55%
DPS 0.00 2.00 3.00 4.00 0.00 2.00 0.00 -
NAPS 2.00 1.95 2.00 1.00 1.99 1.99 1.98 0.67%
Adjusted Per Share Value based on latest NOSH - 313,684
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 50.22 61.00 66.54 51.72 52.00 64.42 62.39 -13.47%
EPS 1.08 2.13 2.20 1.24 0.36 1.52 1.21 -7.30%
DPS 0.00 1.28 1.92 2.55 0.00 1.28 0.00 -
NAPS 1.2849 1.251 1.282 0.6383 1.2935 1.2768 1.2698 0.79%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.61 0.63 0.57 0.58 0.60 0.66 0.67 -
P/RPS 0.00 0.66 0.55 0.72 0.75 0.66 0.69 -
P/EPS 0.00 19.00 16.61 29.95 108.23 27.87 35.39 -
EY 0.00 5.26 6.02 3.34 0.92 3.59 2.83 -
DY 0.00 3.17 5.26 6.90 0.00 3.03 0.00 -
P/NAPS 0.31 0.32 0.29 0.58 0.30 0.33 0.34 -5.97%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 16/02/06 22/11/05 17/08/05 11/05/05 24/02/05 08/11/04 -
Price 0.62 0.61 0.58 0.58 0.56 0.64 0.66 -
P/RPS 0.00 0.64 0.56 0.72 0.70 0.64 0.68 -
P/EPS 0.00 18.39 16.90 29.95 101.02 27.02 34.86 -
EY 0.00 5.44 5.92 3.34 0.99 3.70 2.87 -
DY 0.00 3.28 5.17 6.90 0.00 3.13 0.00 -
P/NAPS 0.31 0.31 0.29 0.58 0.28 0.32 0.33 -4.08%

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