[WINGTM] YoY Cumulative Quarter 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- 451.01%
YoY- 29.04%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 148,864 126,021 139,761 131,189 140,602 152,108 156,949 -0.80%
PBT 19,345 3,707 3,964 6,295 6,712 11,968 14,779 4.22%
Tax -6,255 -1,421 -2,791 -3,562 -4,594 -6,279 -5,118 3.13%
NP 13,090 2,286 1,173 2,733 2,118 5,689 9,661 4.77%
-
NP to SH 13,090 3,012 1,173 2,733 2,118 5,689 9,661 4.77%
-
Tax Rate 32.33% 38.33% 70.41% 56.58% 68.44% 52.46% 34.63% -
Total Cost 135,774 123,735 138,588 128,456 138,484 146,419 147,288 -1.24%
-
Net Worth 581,456 311,052 624,543 590,310 600,626 644,334 641,968 -1.51%
Dividend
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 6,221 - - - - - -
Div Payout % - 206.54% - - - - - -
Equity
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 581,456 311,052 624,543 590,310 600,626 644,334 641,968 -1.51%
NOSH 312,611 311,052 317,027 312,333 316,119 314,309 314,690 -0.10%
Ratio Analysis
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.79% 1.81% 0.84% 2.08% 1.51% 3.74% 6.16% -
ROE 2.25% 0.97% 0.19% 0.46% 0.35% 0.88% 1.50% -
Per Share
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 47.62 40.51 44.08 42.00 44.48 48.39 49.87 -0.70%
EPS 4.18 0.96 0.37 0.87 0.67 1.81 3.07 4.85%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.00 1.97 1.89 1.90 2.05 2.04 -1.40%
Adjusted Per Share Value based on latest NOSH - 314,202
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 30.55 25.86 28.68 26.92 28.85 31.21 32.21 -0.80%
EPS 2.69 0.62 0.24 0.56 0.43 1.17 1.98 4.82%
DPS 0.00 1.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1931 0.6383 1.2816 1.2113 1.2325 1.3222 1.3173 -1.51%
Price Multiplier on Financial Quarter End Date
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/12/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.86 0.58 0.73 0.61 0.74 0.75 1.11 -
P/RPS 1.81 1.43 1.66 1.45 1.66 1.55 2.23 -3.15%
P/EPS 20.54 59.90 197.30 69.71 110.45 41.44 36.16 -8.32%
EY 4.87 1.67 0.51 1.43 0.91 2.41 2.77 9.05%
DY 0.00 3.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 0.37 0.32 0.39 0.37 0.54 -2.43%
Price Multiplier on Announcement Date
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 08/02/07 17/08/05 12/08/04 25/08/03 20/08/02 24/08/01 14/08/00 -
Price 0.97 0.58 0.69 0.67 0.71 0.79 1.19 -
P/RPS 2.04 1.43 1.57 1.60 1.60 1.63 2.39 -2.40%
P/EPS 23.17 59.90 186.49 76.57 105.97 43.65 38.76 -7.60%
EY 4.32 1.67 0.54 1.31 0.94 2.29 2.58 8.24%
DY 0.00 3.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.35 0.35 0.37 0.39 0.58 -1.66%

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