[WINGTM] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
12-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 7.42%
YoY- -57.08%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 63,351 313,946 228,038 139,761 66,268 275,431 207,789 -54.66%
PBT 730 14,187 10,227 3,964 2,010 13,787 11,285 -83.85%
Tax -291 -6,781 -5,789 -2,791 -918 -6,896 -6,106 -86.83%
NP 439 7,406 4,438 1,173 1,092 6,891 5,179 -80.67%
-
NP to SH 439 7,406 4,438 1,173 1,092 6,891 5,179 -80.67%
-
Tax Rate 39.86% 47.80% 56.61% 70.41% 45.67% 50.02% 54.11% -
Total Cost 62,912 306,540 223,600 138,588 65,176 268,540 202,610 -54.11%
-
Net Worth 630,345 622,239 618,819 624,543 620,880 620,189 313,780 59.14%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 6,253 - - - 6,264 - -
Div Payout % - 84.44% - - - 90.91% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 630,345 622,239 618,819 624,543 620,880 620,189 313,780 59.14%
NOSH 316,756 312,682 312,535 317,027 312,000 313,227 313,780 0.63%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.69% 2.36% 1.95% 0.84% 1.65% 2.50% 2.49% -
ROE 0.07% 1.19% 0.72% 0.19% 0.18% 1.11% 1.65% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 20.00 100.40 72.96 44.08 21.24 87.93 66.22 -54.95%
EPS 0.37 2.37 1.42 0.37 0.35 2.20 1.65 -63.05%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.99 1.99 1.98 1.97 1.99 1.98 1.00 58.14%
Adjusted Per Share Value based on latest NOSH - 270,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 13.00 64.42 46.79 28.68 13.60 56.52 42.64 -54.66%
EPS 0.09 1.52 0.91 0.24 0.22 1.41 1.06 -80.65%
DPS 0.00 1.28 0.00 0.00 0.00 1.29 0.00 -
NAPS 1.2935 1.2768 1.2698 1.2816 1.274 1.2726 0.6439 59.14%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.60 0.66 0.67 0.73 0.71 0.67 0.63 -
P/RPS 3.00 0.66 0.92 1.66 3.34 0.76 0.95 115.09%
P/EPS 432.92 27.87 47.18 197.30 202.86 30.45 38.17 404.05%
EY 0.23 3.59 2.12 0.51 0.49 3.28 2.62 -80.21%
DY 0.00 3.03 0.00 0.00 0.00 2.99 0.00 -
P/NAPS 0.30 0.33 0.34 0.37 0.36 0.34 0.63 -38.99%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 11/05/05 24/02/05 08/11/04 12/08/04 27/05/04 27/02/04 28/11/03 -
Price 0.56 0.64 0.66 0.69 0.72 0.67 0.68 -
P/RPS 2.80 0.64 0.90 1.57 3.39 0.76 1.03 94.66%
P/EPS 404.06 27.02 46.48 186.49 205.71 30.45 41.20 357.54%
EY 0.25 3.70 2.15 0.54 0.49 3.28 2.43 -78.01%
DY 0.00 3.13 0.00 0.00 0.00 2.99 0.00 -
P/NAPS 0.28 0.32 0.33 0.35 0.36 0.34 0.68 -44.62%

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