[WINGTM] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
12-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -92.58%
YoY- -96.38%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 89,681 69,813 62,670 73,493 75,637 72,045 78,315 2.10%
PBT 77,797 7,193 2,977 1,954 5,118 4,448 6,163 47.64%
Tax -4,196 -2,189 -1,130 -1,873 -2,881 -3,471 -3,714 1.89%
NP 73,601 5,004 1,847 81 2,237 977 2,449 68.70%
-
NP to SH 73,601 5,004 1,847 81 2,237 977 2,449 68.70%
-
Tax Rate 5.39% 30.43% 37.96% 95.85% 56.29% 78.04% 60.26% -
Total Cost 16,080 64,809 60,823 73,412 73,400 71,068 75,866 -21.21%
-
Net Worth 709,407 581,714 313,684 531,900 593,843 598,806 643,647 1.50%
Dividend
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - 6,273 - - - - -
Div Payout % - - 339.67% - - - - -
Equity
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 709,407 581,714 313,684 531,900 593,843 598,806 643,647 1.50%
NOSH 316,699 312,749 313,684 270,000 314,202 315,161 313,974 0.13%
Ratio Analysis
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 82.07% 7.17% 2.95% 0.11% 2.96% 1.36% 3.13% -
ROE 10.38% 0.86% 0.59% 0.02% 0.38% 0.16% 0.38% -
Per Share
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 28.32 22.32 19.98 27.22 24.07 22.86 24.94 1.97%
EPS 23.24 1.60 0.59 0.03 0.71 0.31 0.78 68.48%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 1.86 1.00 1.97 1.89 1.90 2.05 1.37%
Adjusted Per Share Value based on latest NOSH - 270,000
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 18.40 14.33 12.86 15.08 15.52 14.78 16.07 2.10%
EPS 15.10 1.03 0.38 0.02 0.46 0.20 0.50 68.83%
DPS 0.00 0.00 1.29 0.00 0.00 0.00 0.00 -
NAPS 1.4557 1.1937 0.6437 1.0915 1.2186 1.2287 1.3208 1.50%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 31/12/07 29/12/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.89 0.86 0.58 0.73 0.61 0.74 0.75 -
P/RPS 6.67 3.85 2.90 2.68 2.53 3.24 3.01 13.00%
P/EPS 8.13 53.75 98.50 2,433.33 85.68 238.71 96.15 -31.59%
EY 12.30 1.86 1.02 0.04 1.17 0.42 1.04 46.17%
DY 0.00 0.00 3.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.46 0.58 0.37 0.32 0.39 0.37 13.42%
Price Multiplier on Announcement Date
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/01/08 08/02/07 17/08/05 12/08/04 25/08/03 20/08/02 24/08/01 -
Price 1.82 0.97 0.58 0.69 0.67 0.71 0.79 -
P/RPS 6.43 4.35 2.90 2.53 2.78 3.11 3.17 11.48%
P/EPS 7.83 60.62 98.50 2,300.00 94.11 229.03 101.28 -32.52%
EY 12.77 1.65 1.02 0.04 1.06 0.44 0.99 48.14%
DY 0.00 0.00 3.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.52 0.58 0.35 0.35 0.37 0.39 11.88%

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