[WINGTM] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 23.4%
YoY- 177.22%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 286,147 275,431 285,514 294,252 290,538 303,431 309,373 -5.06%
PBT 14,620 13,787 16,121 15,452 14,782 15,869 11,420 17.88%
Tax -7,133 -6,896 -7,517 -8,807 -9,397 -9,839 -10,913 -24.66%
NP 7,487 6,891 8,604 6,645 5,385 6,030 507 500.92%
-
NP to SH 7,487 6,891 8,604 6,645 5,385 6,030 507 500.92%
-
Tax Rate 48.79% 50.02% 46.63% 57.00% 63.57% 62.00% 95.56% -
Total Cost 278,660 268,540 276,910 287,607 285,153 297,401 308,866 -6.62%
-
Net Worth 620,880 616,982 315,540 593,843 306,190 315,465 581,356 4.47%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 620,880 616,982 315,540 593,843 306,190 315,465 581,356 4.47%
NOSH 312,000 311,607 315,540 314,202 306,190 315,465 304,375 1.66%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.62% 2.50% 3.01% 2.26% 1.85% 1.99% 0.16% -
ROE 1.21% 1.12% 2.73% 1.12% 1.76% 1.91% 0.09% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 91.71 88.39 90.48 93.65 94.89 96.19 101.64 -6.61%
EPS 2.40 2.21 2.73 2.11 1.76 1.91 0.17 483.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.98 1.00 1.89 1.00 1.00 1.91 2.77%
Adjusted Per Share Value based on latest NOSH - 314,202
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 58.72 56.52 58.59 60.38 59.62 62.26 63.48 -5.05%
EPS 1.54 1.41 1.77 1.36 1.11 1.24 0.10 517.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.274 1.266 0.6475 1.2186 0.6283 0.6473 1.1929 4.47%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.71 0.67 0.63 0.61 0.58 0.62 0.63 -
P/RPS 0.77 0.76 0.70 0.65 0.61 0.64 0.62 15.52%
P/EPS 29.59 30.30 23.10 28.84 32.98 32.44 378.22 -81.67%
EY 3.38 3.30 4.33 3.47 3.03 3.08 0.26 452.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.63 0.32 0.58 0.62 0.33 5.96%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 28/11/03 25/08/03 07/05/03 28/02/03 14/11/02 -
Price 0.72 0.67 0.68 0.67 0.57 0.57 0.62 -
P/RPS 0.79 0.76 0.75 0.72 0.60 0.59 0.61 18.79%
P/EPS 30.00 30.30 24.94 31.68 32.41 29.82 372.21 -81.31%
EY 3.33 3.30 4.01 3.16 3.09 3.35 0.27 432.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.68 0.35 0.57 0.57 0.32 8.16%

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