[WINGTM] QoQ TTM Result on 31-Dec-2005

Announcement Date
16-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005
Profit Trend
QoQ- 2.71%
YoY- 30.19%
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 295,966 303,565 296,011 297,257 302,094 300,206 311,029 -3.25%
PBT -8,086 -13,563 15,660 14,542 14,154 13,930 12,907 -
Tax -11,261 -9,549 -5,575 -4,900 -4,766 -5,411 -6,154 49.55%
NP -19,347 -23,112 10,085 9,642 9,388 8,519 6,753 -
-
NP to SH -19,347 -23,112 10,085 9,642 9,388 8,519 6,753 -
-
Tax Rate - - 35.60% 33.70% 33.67% 38.84% 47.68% -
Total Cost 315,313 326,677 285,926 287,615 292,706 291,687 304,276 2.40%
-
Net Worth 576,675 566,266 626,190 626,346 626,231 313,684 630,345 -5.75%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 6,257 6,257 6,273 6,273 6,273 6,273 5,400 10.30%
Div Payout % 0.00% 0.00% 62.21% 65.07% 66.83% 73.64% 79.96% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 576,675 566,266 626,190 626,346 626,231 313,684 630,345 -5.75%
NOSH 313,410 312,854 313,095 313,173 313,115 313,684 316,756 -0.70%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -6.54% -7.61% 3.41% 3.24% 3.11% 2.84% 2.17% -
ROE -3.35% -4.08% 1.61% 1.54% 1.50% 2.72% 1.07% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 94.43 97.03 94.54 94.92 96.48 95.70 98.19 -2.56%
EPS -6.17 -7.39 3.22 3.08 3.00 2.72 2.13 -
DPS 2.00 2.00 2.00 2.00 2.00 2.00 1.70 11.43%
NAPS 1.84 1.81 2.00 2.00 2.00 1.00 1.99 -5.08%
Adjusted Per Share Value based on latest NOSH - 313,173
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 60.73 62.29 60.74 61.00 61.99 61.60 63.82 -3.25%
EPS -3.97 -4.74 2.07 1.98 1.93 1.75 1.39 -
DPS 1.28 1.28 1.29 1.29 1.29 1.29 1.11 9.95%
NAPS 1.1833 1.162 1.2849 1.2853 1.285 0.6437 1.2935 -5.75%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.65 0.59 0.61 0.63 0.57 0.58 0.60 -
P/RPS 0.69 0.61 0.65 0.66 0.59 0.61 0.61 8.55%
P/EPS -10.53 -7.99 18.94 20.46 19.01 21.36 28.14 -
EY -9.50 -12.52 5.28 4.89 5.26 4.68 3.55 -
DY 3.08 3.39 3.28 3.17 3.51 3.45 2.84 5.55%
P/NAPS 0.35 0.33 0.31 0.32 0.29 0.58 0.30 10.81%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 25/08/06 25/05/06 16/02/06 22/11/05 17/08/05 11/05/05 -
Price 0.74 0.59 0.62 0.61 0.58 0.58 0.56 -
P/RPS 0.78 0.61 0.66 0.64 0.60 0.61 0.57 23.23%
P/EPS -11.99 -7.99 19.25 19.81 19.34 21.36 26.27 -
EY -8.34 -12.52 5.20 5.05 5.17 4.68 3.81 -
DY 2.70 3.39 3.23 3.28 3.45 3.45 3.04 -7.59%
P/NAPS 0.40 0.33 0.31 0.31 0.29 0.58 0.28 26.81%

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