[WINGTM] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -0.21%
YoY- 14.28%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 258,574 381,955 313,946 275,431 303,431 323,513 362,592 -3.89%
PBT 25,255 137,627 14,187 13,787 15,869 17,329 31,306 -2.49%
Tax -11,203 -48,567 -6,781 -6,896 -9,839 -11,195 -13,419 -2.10%
NP 14,052 89,060 7,406 6,891 6,030 6,134 17,887 -2.79%
-
NP to SH 14,052 89,060 7,406 6,891 6,030 6,134 17,887 -2.79%
-
Tax Rate 44.36% 35.29% 47.80% 50.02% 62.00% 64.60% 42.86% -
Total Cost 244,522 292,895 306,540 268,540 297,401 317,379 344,705 -3.95%
-
Net Worth 690,164 707,538 622,239 620,189 619,908 594,526 638,540 0.91%
Dividend
30/06/09 30/06/08 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 15,544 25,156 6,253 6,264 6,293 15,728 15,727 -0.13%
Div Payout % 110.62% 28.25% 84.44% 90.91% 104.37% 256.41% 87.93% -
Equity
30/06/09 30/06/08 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 690,164 707,538 622,239 620,189 619,908 594,526 638,540 0.91%
NOSH 310,884 314,461 312,682 313,227 314,674 314,564 314,551 -0.13%
Ratio Analysis
30/06/09 30/06/08 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.43% 23.32% 2.36% 2.50% 1.99% 1.90% 4.93% -
ROE 2.04% 12.59% 1.19% 1.11% 0.97% 1.03% 2.80% -
Per Share
30/06/09 30/06/08 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 83.17 121.46 100.40 87.93 96.43 102.84 115.27 -3.76%
EPS 4.52 28.32 2.37 2.20 1.92 1.95 5.68 -2.65%
DPS 5.00 8.00 2.00 2.00 2.00 5.00 5.00 0.00%
NAPS 2.22 2.25 1.99 1.98 1.97 1.89 2.03 1.05%
Adjusted Per Share Value based on latest NOSH - 311,607
30/06/09 30/06/08 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 53.06 78.38 64.42 56.52 62.26 66.38 74.40 -3.89%
EPS 2.88 18.28 1.52 1.41 1.24 1.26 3.67 -2.81%
DPS 3.19 5.16 1.28 1.29 1.29 3.23 3.23 -0.14%
NAPS 1.4162 1.4519 1.2768 1.2726 1.2721 1.22 1.3103 0.91%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/06/09 30/06/08 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.05 0.94 0.66 0.67 0.62 0.74 0.75 -
P/RPS 1.26 0.77 0.66 0.76 0.64 0.72 0.65 8.09%
P/EPS 23.23 3.32 27.87 30.45 32.35 37.95 13.19 6.88%
EY 4.30 30.13 3.59 3.28 3.09 2.64 7.58 -6.45%
DY 4.76 8.51 3.03 2.99 3.23 6.76 6.67 -3.89%
P/NAPS 0.47 0.42 0.33 0.34 0.31 0.39 0.37 2.85%
Price Multiplier on Announcement Date
30/06/09 30/06/08 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 11/08/09 21/08/08 24/02/05 27/02/04 28/02/03 21/02/02 23/02/01 -
Price 1.61 0.88 0.64 0.67 0.57 0.75 0.83 -
P/RPS 1.94 0.72 0.64 0.76 0.59 0.73 0.72 12.36%
P/EPS 35.62 3.11 27.02 30.45 29.75 38.46 14.60 11.06%
EY 2.81 32.18 3.70 3.28 3.36 2.60 6.85 -9.95%
DY 3.11 9.09 3.13 2.99 3.51 6.67 6.02 -7.47%
P/NAPS 0.73 0.39 0.32 0.34 0.29 0.40 0.41 7.02%

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