[WINGTM] QoQ 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
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 313,946 304,050 279,522 265,072 275,431 277,052 262,378 12.64%
PBT 14,187 13,636 7,928 8,040 13,787 15,046 12,590 8.24%
Tax -6,781 -7,718 -5,582 -3,672 -6,896 -8,141 -7,124 -3.22%
NP 7,406 5,917 2,346 4,368 6,891 6,905 5,466 22.33%
-
NP to SH 7,406 5,917 2,346 4,368 6,891 6,905 5,466 22.33%
-
Tax Rate 47.80% 56.60% 70.41% 45.67% 50.02% 54.11% 56.58% -
Total Cost 306,540 298,133 277,176 260,704 268,540 270,146 256,912 12.43%
-
Net Worth 622,239 618,819 624,543 620,880 620,189 313,780 590,310 3.55%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 6,253 - - - 6,264 - - -
Div Payout % 84.44% - - - 90.91% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 622,239 618,819 624,543 620,880 620,189 313,780 590,310 3.55%
NOSH 312,682 312,535 317,027 312,000 313,227 313,780 312,333 0.07%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.36% 1.95% 0.84% 1.65% 2.50% 2.49% 2.08% -
ROE 1.19% 0.96% 0.38% 0.70% 1.11% 2.20% 0.93% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 100.40 97.29 88.17 84.96 87.93 88.29 84.01 12.55%
EPS 2.37 1.89 0.74 1.40 2.20 2.20 1.74 22.76%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.99 1.98 1.97 1.99 1.98 1.00 1.89 3.48%
Adjusted Per Share Value based on latest NOSH - 312,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 64.42 62.39 57.36 54.39 56.52 56.85 53.84 12.64%
EPS 1.52 1.21 0.48 0.90 1.41 1.42 1.12 22.46%
DPS 1.28 0.00 0.00 0.00 1.29 0.00 0.00 -
NAPS 1.2768 1.2698 1.2816 1.274 1.2726 0.6439 1.2113 3.55%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.66 0.67 0.73 0.71 0.67 0.63 0.61 -
P/RPS 0.66 0.69 0.83 0.84 0.76 0.71 0.73 -6.47%
P/EPS 27.87 35.39 98.65 50.71 30.45 28.63 34.86 -13.80%
EY 3.59 2.83 1.01 1.97 3.28 3.49 2.87 16.01%
DY 3.03 0.00 0.00 0.00 2.99 0.00 0.00 -
P/NAPS 0.33 0.34 0.37 0.36 0.34 0.63 0.32 2.06%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 08/11/04 12/08/04 27/05/04 27/02/04 28/11/03 25/08/03 -
Price 0.64 0.66 0.69 0.72 0.67 0.68 0.67 -
P/RPS 0.64 0.68 0.78 0.85 0.76 0.77 0.80 -13.76%
P/EPS 27.02 34.86 93.24 51.43 30.45 30.90 38.28 -20.64%
EY 3.70 2.87 1.07 1.94 3.28 3.24 2.61 26.06%
DY 3.13 0.00 0.00 0.00 2.99 0.00 0.00 -
P/NAPS 0.32 0.33 0.35 0.36 0.34 0.68 0.35 -5.77%

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