[WINGTM] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -84.15%
YoY- 120.16%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 96,117 79,051 63,351 66,268 55,552 68,557 73,793 4.14%
PBT 15,594 12,152 730 2,010 1,177 2,264 5,805 16.40%
Tax -5,043 -4,066 -291 -918 -681 -1,123 -2,565 10.95%
NP 10,551 8,086 439 1,092 496 1,141 3,240 19.90%
-
NP to SH 10,551 8,086 439 1,092 496 1,141 3,240 19.90%
-
Tax Rate 32.34% 33.46% 39.86% 45.67% 57.86% 49.60% 44.19% -
Total Cost 85,566 70,965 62,912 65,176 55,056 67,416 70,553 3.01%
-
Net Worth 666,211 575,260 630,345 620,880 306,190 602,194 641,708 0.57%
Dividend
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 666,211 575,260 630,345 620,880 306,190 602,194 641,708 0.57%
NOSH 318,761 312,641 316,756 312,000 306,190 316,944 314,563 0.20%
Ratio Analysis
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.98% 10.23% 0.69% 1.65% 0.89% 1.66% 4.39% -
ROE 1.58% 1.41% 0.07% 0.18% 0.16% 0.19% 0.50% -
Per Share
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 30.15 25.28 20.00 21.24 18.14 21.63 23.46 3.93%
EPS 3.31 2.58 0.37 0.35 0.16 0.36 1.03 19.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 1.84 1.99 1.99 1.00 1.90 2.04 0.37%
Adjusted Per Share Value based on latest NOSH - 312,000
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 19.72 16.22 13.00 13.60 11.40 14.07 15.14 4.14%
EPS 2.17 1.66 0.09 0.22 0.10 0.23 0.66 20.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3671 1.1804 1.2935 1.274 0.6283 1.2357 1.3168 0.57%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/09/07 29/09/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.14 0.65 0.60 0.71 0.58 0.75 0.65 -
P/RPS 7.10 2.57 3.00 3.34 3.20 3.47 2.77 15.57%
P/EPS 64.65 25.13 432.92 202.86 358.05 208.33 63.11 0.37%
EY 1.55 3.98 0.23 0.49 0.28 0.48 1.58 -0.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.35 0.30 0.36 0.58 0.39 0.32 19.51%
Price Multiplier on Announcement Date
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 13/11/07 22/11/06 11/05/05 27/05/04 07/05/03 28/05/02 22/05/01 -
Price 2.21 0.74 0.56 0.72 0.57 0.75 0.69 -
P/RPS 7.33 2.93 2.80 3.39 3.14 3.47 2.94 15.08%
P/EPS 66.77 28.61 404.06 205.71 351.87 208.33 66.99 -0.05%
EY 1.50 3.50 0.25 0.49 0.28 0.48 1.49 0.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.40 0.28 0.36 0.57 0.39 0.34 19.10%

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