[WINGTM] QoQ Cumulative Quarter Result on 30-Sep-2005

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005
Profit Trend
QoQ- 137.25%
YoY- 61.02%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 131,408 61,184 297,257 216,186 126,021 63,351 313,946 -44.13%
PBT -24,493 2,408 14,542 10,194 3,707 730 14,187 -
Tax -6,197 -1,093 -4,900 -3,774 -1,421 -291 -6,781 -5.84%
NP -30,690 1,315 9,642 6,420 2,286 439 7,406 -
-
NP to SH -30,690 1,315 10,368 7,146 3,012 439 7,406 -
-
Tax Rate - 45.39% 33.70% 37.02% 38.33% 39.86% 47.80% -
Total Cost 162,098 59,869 287,615 209,766 123,735 62,912 306,540 -34.68%
-
Net Worth 566,247 626,190 609,650 624,766 311,052 630,345 622,239 -6.10%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 6,256 - 6,252 6,247 6,221 - 6,253 0.03%
Div Payout % 0.00% - 60.31% 87.43% 206.54% - 84.44% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 566,247 626,190 609,650 624,766 311,052 630,345 622,239 -6.10%
NOSH 312,844 313,095 312,641 312,383 311,052 316,756 312,682 0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -23.35% 2.15% 3.24% 2.97% 1.81% 0.69% 2.36% -
ROE -5.42% 0.21% 1.70% 1.14% 0.97% 0.07% 1.19% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 42.00 19.54 95.08 69.21 40.51 20.00 100.40 -44.15%
EPS -9.81 0.42 3.31 2.28 0.96 0.37 2.37 -
DPS 2.00 0.00 2.00 2.00 2.00 0.00 2.00 0.00%
NAPS 1.81 2.00 1.95 2.00 1.00 1.99 1.99 -6.14%
Adjusted Per Share Value based on latest NOSH - 313,115
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 26.96 12.55 61.00 44.36 25.86 13.00 64.42 -44.13%
EPS -6.30 0.27 2.13 1.47 0.62 0.09 1.52 -
DPS 1.28 0.00 1.28 1.28 1.28 0.00 1.28 0.00%
NAPS 1.1619 1.2849 1.251 1.282 0.6383 1.2935 1.2768 -6.10%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.59 0.61 0.63 0.57 0.58 0.60 0.66 -
P/RPS 0.00 0.00 0.66 0.82 1.43 3.00 0.66 -
P/EPS 0.00 0.00 19.00 24.92 59.90 432.92 27.87 -
EY 0.00 0.00 5.26 4.01 1.67 0.23 3.59 -
DY 0.00 0.00 3.17 3.51 3.45 0.00 3.03 -
P/NAPS 0.59 0.31 0.32 0.29 0.58 0.30 0.33 47.46%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 25/05/06 16/02/06 22/11/05 17/08/05 11/05/05 24/02/05 -
Price 0.59 0.62 0.61 0.58 0.58 0.56 0.64 -
P/RPS 0.00 0.00 0.64 0.84 1.43 2.80 0.64 -
P/EPS 0.00 0.00 18.39 25.35 59.90 404.06 27.02 -
EY 0.00 0.00 5.44 3.94 1.67 0.25 3.70 -
DY 0.00 0.00 3.28 3.45 3.45 0.00 3.13 -
P/NAPS 0.59 0.31 0.31 0.29 0.58 0.28 0.32 50.52%

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