[WINGTM] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 15.36%
YoY- -28.52%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 300,206 311,029 313,946 295,680 284,003 286,147 275,431 5.91%
PBT 13,930 12,907 14,187 12,729 11,456 14,620 13,787 0.69%
Tax -5,411 -6,154 -6,781 -6,579 -6,125 -7,133 -6,896 -14.94%
NP 8,519 6,753 7,406 6,150 5,331 7,487 6,891 15.20%
-
NP to SH 8,519 6,753 7,406 6,150 5,331 7,487 6,891 15.20%
-
Tax Rate 38.84% 47.68% 47.80% 51.69% 53.47% 48.79% 50.02% -
Total Cost 291,687 304,276 306,540 289,530 278,672 278,660 268,540 5.67%
-
Net Worth 313,684 630,345 312,884 621,605 531,900 620,880 616,982 -36.32%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 6,273 5,400 5,400 5,400 5,400 - - -
Div Payout % 73.64% 79.96% 72.91% 87.80% 101.29% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 313,684 630,345 312,884 621,605 531,900 620,880 616,982 -36.32%
NOSH 313,684 316,756 312,884 313,942 270,000 312,000 311,607 0.44%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.84% 2.17% 2.36% 2.08% 1.88% 2.62% 2.50% -
ROE 2.72% 1.07% 2.37% 0.99% 1.00% 1.21% 1.12% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 95.70 98.19 100.34 94.18 105.19 91.71 88.39 5.44%
EPS 2.72 2.13 2.37 1.96 1.97 2.40 2.21 14.86%
DPS 2.00 1.70 1.73 1.72 2.00 0.00 0.00 -
NAPS 1.00 1.99 1.00 1.98 1.97 1.99 1.98 -36.60%
Adjusted Per Share Value based on latest NOSH - 313,942
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 61.60 63.82 64.42 60.67 58.28 58.72 56.52 5.91%
EPS 1.75 1.39 1.52 1.26 1.09 1.54 1.41 15.50%
DPS 1.29 1.11 1.11 1.11 1.11 0.00 0.00 -
NAPS 0.6437 1.2935 0.642 1.2755 1.0915 1.274 1.266 -36.32%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.58 0.60 0.66 0.67 0.73 0.71 0.67 -
P/RPS 0.61 0.61 0.66 0.71 0.69 0.77 0.76 -13.64%
P/EPS 21.36 28.14 27.88 34.20 36.97 29.59 30.30 -20.80%
EY 4.68 3.55 3.59 2.92 2.70 3.38 3.30 26.25%
DY 3.45 2.84 2.61 2.57 2.74 0.00 0.00 -
P/NAPS 0.58 0.30 0.66 0.34 0.37 0.36 0.34 42.81%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 11/05/05 24/02/05 08/11/04 12/08/04 27/05/04 27/02/04 -
Price 0.58 0.56 0.64 0.66 0.69 0.72 0.67 -
P/RPS 0.61 0.57 0.64 0.70 0.66 0.79 0.76 -13.64%
P/EPS 21.36 26.27 27.04 33.69 34.95 30.00 30.30 -20.80%
EY 4.68 3.81 3.70 2.97 2.86 3.33 3.30 26.25%
DY 3.45 3.04 2.70 2.61 2.90 0.00 0.00 -
P/NAPS 0.58 0.28 0.64 0.33 0.35 0.36 0.34 42.81%

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