[WINGTM] QoQ 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
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 252,042 253,404 313,946 304,050 279,522 265,072 275,431 -5.74%
PBT 7,414 2,920 14,187 13,636 7,928 8,040 13,787 -33.89%
Tax -2,842 -1,164 -6,781 -7,718 -5,582 -3,672 -6,896 -44.65%
NP 4,572 1,756 7,406 5,917 2,346 4,368 6,891 -23.94%
-
NP to SH 6,024 1,756 7,406 5,917 2,346 4,368 6,891 -8.58%
-
Tax Rate 38.33% 39.86% 47.80% 56.60% 70.41% 45.67% 50.02% -
Total Cost 247,470 251,648 306,540 298,133 277,176 260,704 268,540 -5.30%
-
Net Worth 311,052 630,345 622,239 618,819 624,543 620,880 620,189 -36.90%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 12,442 - 6,253 - - - 6,264 58.07%
Div Payout % 206.54% - 84.44% - - - 90.91% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 311,052 630,345 622,239 618,819 624,543 620,880 620,189 -36.90%
NOSH 311,052 316,756 312,682 312,535 317,027 312,000 313,227 -0.46%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.81% 0.69% 2.36% 1.95% 0.84% 1.65% 2.50% -
ROE 1.94% 0.28% 1.19% 0.96% 0.38% 0.70% 1.11% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 81.03 80.00 100.40 97.29 88.17 84.96 87.93 -5.30%
EPS 1.92 1.48 2.37 1.89 0.74 1.40 2.20 -8.68%
DPS 4.00 0.00 2.00 0.00 0.00 0.00 2.00 58.80%
NAPS 1.00 1.99 1.99 1.98 1.97 1.99 1.98 -36.60%
Adjusted Per Share Value based on latest NOSH - 313,942
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 51.72 52.00 64.42 62.39 57.36 54.39 56.52 -5.75%
EPS 1.24 0.36 1.52 1.21 0.48 0.90 1.41 -8.21%
DPS 2.55 0.00 1.28 0.00 0.00 0.00 1.29 57.57%
NAPS 0.6383 1.2935 1.2768 1.2698 1.2816 1.274 1.2726 -36.89%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.58 0.60 0.66 0.67 0.73 0.71 0.67 -
P/RPS 0.72 0.75 0.66 0.69 0.83 0.84 0.76 -3.54%
P/EPS 29.95 108.23 27.87 35.39 98.65 50.71 30.45 -1.09%
EY 3.34 0.92 3.59 2.83 1.01 1.97 3.28 1.21%
DY 6.90 0.00 3.03 0.00 0.00 0.00 2.99 74.71%
P/NAPS 0.58 0.30 0.33 0.34 0.37 0.36 0.34 42.81%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 11/05/05 24/02/05 08/11/04 12/08/04 27/05/04 27/02/04 -
Price 0.58 0.56 0.64 0.66 0.69 0.72 0.67 -
P/RPS 0.72 0.70 0.64 0.68 0.78 0.85 0.76 -3.54%
P/EPS 29.95 101.02 27.02 34.86 93.24 51.43 30.45 -1.09%
EY 3.34 0.99 3.70 2.87 1.07 1.94 3.28 1.21%
DY 6.90 0.00 3.13 0.00 0.00 0.00 2.99 74.71%
P/NAPS 0.58 0.28 0.32 0.33 0.35 0.36 0.34 42.81%

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