[WINGTM] QoQ Annualized Quarter Result on 31-Mar-2006

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006
Profit Trend
QoQ- -49.27%
YoY- 199.54%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 297,728 316,204 262,816 244,736 297,257 324,279 252,042 11.71%
PBT 38,690 48,608 -48,986 9,632 14,542 15,291 7,414 199.95%
Tax -12,510 -16,264 -12,394 -4,372 -4,900 -5,661 -2,842 167.86%
NP 26,180 32,344 -61,380 5,260 9,642 9,630 4,572 219.05%
-
NP to SH 26,180 32,344 -61,380 5,260 10,368 10,719 6,024 165.59%
-
Tax Rate 32.33% 33.46% - 45.39% 33.70% 37.02% 38.33% -
Total Cost 271,548 283,860 324,196 239,476 287,615 314,649 247,470 6.36%
-
Net Worth 581,456 575,260 566,247 626,190 609,650 624,766 311,052 51.57%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 12,513 - 6,252 9,371 12,442 -
Div Payout % - - 0.00% - 60.31% 87.43% 206.54% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 581,456 575,260 566,247 626,190 609,650 624,766 311,052 51.57%
NOSH 312,610 312,641 312,844 313,095 312,641 312,383 311,052 0.33%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.79% 10.23% -23.35% 2.15% 3.24% 2.97% 1.81% -
ROE 4.50% 5.62% -10.84% 0.84% 1.70% 1.72% 1.94% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 95.24 101.14 84.01 78.17 95.08 103.81 81.03 11.34%
EPS 8.36 10.32 -19.62 1.68 3.31 3.42 1.92 165.93%
DPS 0.00 0.00 4.00 0.00 2.00 3.00 4.00 -
NAPS 1.86 1.84 1.81 2.00 1.95 2.00 1.00 51.07%
Adjusted Per Share Value based on latest NOSH - 313,095
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 61.09 64.88 53.93 50.22 61.00 66.54 51.72 11.70%
EPS 5.37 6.64 -12.60 1.08 2.13 2.20 1.24 164.97%
DPS 0.00 0.00 2.57 0.00 1.28 1.92 2.55 -
NAPS 1.1931 1.1804 1.1619 1.2849 1.251 1.282 0.6383 51.56%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.86 0.65 0.59 0.61 0.63 0.57 0.58 -
P/RPS 0.90 0.64 0.00 0.00 0.66 0.55 0.72 15.99%
P/EPS 10.27 6.28 0.00 0.00 19.00 16.61 29.95 -50.91%
EY 9.74 15.92 0.00 0.00 5.26 6.02 3.34 103.71%
DY 0.00 0.00 0.00 0.00 3.17 5.26 6.90 -
P/NAPS 0.46 0.35 0.59 0.31 0.32 0.29 0.58 -14.28%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 08/02/07 22/11/06 25/08/06 25/05/06 16/02/06 22/11/05 17/08/05 -
Price 0.97 0.74 0.59 0.62 0.61 0.58 0.58 -
P/RPS 1.02 0.73 0.00 0.00 0.64 0.56 0.72 26.05%
P/EPS 11.58 7.15 0.00 0.00 18.39 16.90 29.95 -46.83%
EY 8.63 13.98 0.00 0.00 5.44 5.92 3.34 87.97%
DY 0.00 0.00 0.00 0.00 3.28 5.17 6.90 -
P/NAPS 0.52 0.40 0.59 0.31 0.31 0.29 0.58 -7.00%

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