[WINGTM] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 29.48%
YoY- 1597.04%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 284,003 286,147 275,431 285,514 294,252 290,538 303,431 -4.31%
PBT 11,456 14,620 13,787 16,121 15,452 14,782 15,869 -19.54%
Tax -6,125 -7,133 -6,896 -7,517 -8,807 -9,397 -9,839 -27.11%
NP 5,331 7,487 6,891 8,604 6,645 5,385 6,030 -7.89%
-
NP to SH 5,331 7,487 6,891 8,604 6,645 5,385 6,030 -7.89%
-
Tax Rate 53.47% 48.79% 50.02% 46.63% 57.00% 63.57% 62.00% -
Total Cost 278,672 278,660 268,540 276,910 287,607 285,153 297,401 -4.24%
-
Net Worth 531,900 620,880 616,982 315,540 593,843 306,190 315,465 41.70%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 5,400 - - - - - - -
Div Payout % 101.29% - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 531,900 620,880 616,982 315,540 593,843 306,190 315,465 41.70%
NOSH 270,000 312,000 311,607 315,540 314,202 306,190 315,465 -9.86%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.88% 2.62% 2.50% 3.01% 2.26% 1.85% 1.99% -
ROE 1.00% 1.21% 1.12% 2.73% 1.12% 1.76% 1.91% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 105.19 91.71 88.39 90.48 93.65 94.89 96.19 6.15%
EPS 1.97 2.40 2.21 2.73 2.11 1.76 1.91 2.08%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.99 1.98 1.00 1.89 1.00 1.00 57.21%
Adjusted Per Share Value based on latest NOSH - 315,540
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 58.28 58.72 56.52 58.59 60.38 59.62 62.26 -4.31%
EPS 1.09 1.54 1.41 1.77 1.36 1.11 1.24 -8.24%
DPS 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0915 1.274 1.266 0.6475 1.2186 0.6283 0.6473 41.71%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.73 0.71 0.67 0.63 0.61 0.58 0.62 -
P/RPS 0.69 0.77 0.76 0.70 0.65 0.61 0.64 5.14%
P/EPS 36.97 29.59 30.30 23.10 28.84 32.98 32.44 9.11%
EY 2.70 3.38 3.30 4.33 3.47 3.03 3.08 -8.41%
DY 2.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.34 0.63 0.32 0.58 0.62 -29.13%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 12/08/04 27/05/04 27/02/04 28/11/03 25/08/03 07/05/03 28/02/03 -
Price 0.69 0.72 0.67 0.68 0.67 0.57 0.57 -
P/RPS 0.66 0.79 0.76 0.75 0.72 0.60 0.59 7.76%
P/EPS 34.95 30.00 30.30 24.94 31.68 32.41 29.82 11.17%
EY 2.86 3.33 3.30 4.01 3.16 3.09 3.35 -10.01%
DY 2.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.34 0.68 0.35 0.57 0.57 -27.77%

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