[WINGTM] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -0.21%
YoY- 14.28%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 304,050 279,522 265,072 275,431 277,052 262,378 222,208 23.18%
PBT 13,636 7,928 8,040 13,787 15,046 12,590 4,708 102.79%
Tax -7,718 -5,582 -3,672 -6,896 -8,141 -7,124 -2,724 99.85%
NP 5,917 2,346 4,368 6,891 6,905 5,466 1,984 106.78%
-
NP to SH 5,917 2,346 4,368 6,891 6,905 5,466 1,984 106.78%
-
Tax Rate 56.60% 70.41% 45.67% 50.02% 54.11% 56.58% 57.86% -
Total Cost 298,133 277,176 260,704 268,540 270,146 256,912 220,224 22.30%
-
Net Worth 618,819 624,543 620,880 620,189 313,780 590,310 306,190 59.64%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 6,264 - - - -
Div Payout % - - - 90.91% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 618,819 624,543 620,880 620,189 313,780 590,310 306,190 59.64%
NOSH 312,535 317,027 312,000 313,227 313,780 312,333 306,190 1.37%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.95% 0.84% 1.65% 2.50% 2.49% 2.08% 0.89% -
ROE 0.96% 0.38% 0.70% 1.11% 2.20% 0.93% 0.65% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 97.29 88.17 84.96 87.93 88.29 84.01 72.57 21.51%
EPS 1.89 0.74 1.40 2.20 2.20 1.74 0.64 105.43%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.98 1.97 1.99 1.98 1.00 1.89 1.00 57.48%
Adjusted Per Share Value based on latest NOSH - 311,607
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 62.39 57.36 54.39 56.52 56.85 53.84 45.60 23.17%
EPS 1.21 0.48 0.90 1.41 1.42 1.12 0.41 105.34%
DPS 0.00 0.00 0.00 1.29 0.00 0.00 0.00 -
NAPS 1.2698 1.2816 1.274 1.2726 0.6439 1.2113 0.6283 59.64%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.67 0.73 0.71 0.67 0.63 0.61 0.58 -
P/RPS 0.69 0.83 0.84 0.76 0.71 0.73 0.80 -9.36%
P/EPS 35.39 98.65 50.71 30.45 28.63 34.86 89.51 -46.03%
EY 2.83 1.01 1.97 3.28 3.49 2.87 1.12 85.20%
DY 0.00 0.00 0.00 2.99 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.36 0.34 0.63 0.32 0.58 -29.88%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 08/11/04 12/08/04 27/05/04 27/02/04 28/11/03 25/08/03 07/05/03 -
Price 0.66 0.69 0.72 0.67 0.68 0.67 0.57 -
P/RPS 0.68 0.78 0.85 0.76 0.77 0.80 0.79 -9.48%
P/EPS 34.86 93.24 51.43 30.45 30.90 38.28 87.97 -45.95%
EY 2.87 1.07 1.94 3.28 3.24 2.61 1.14 84.75%
DY 0.00 0.00 0.00 2.99 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.36 0.34 0.68 0.35 0.57 -30.46%

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