[WINGTM] YoY TTM 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- 23.4%
YoY- 177.22%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 284,722 300,206 284,003 294,252 310,488 357,751 321,468 -1.84%
PBT -5,149 13,930 11,456 15,452 12,255 28,495 29,621 -
Tax -12,451 -5,411 -6,125 -8,807 -9,858 -14,580 -6,025 11.80%
NP -17,600 8,519 5,331 6,645 2,397 13,915 23,596 -
-
NP to SH -17,600 8,519 5,331 6,645 2,397 13,915 23,596 -
-
Tax Rate - 38.84% 53.47% 57.00% 80.44% 51.17% 20.34% -
Total Cost 302,322 291,687 278,672 287,607 308,091 343,836 297,872 0.22%
-
Net Worth 581,714 313,684 531,900 593,843 598,806 643,647 640,867 -1.47%
Dividend
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 6,257 6,273 5,400 - - 15,652 15,735 -13.21%
Div Payout % 0.00% 73.64% 101.29% - - 112.49% 66.69% -
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 581,714 313,684 531,900 593,843 598,806 643,647 640,867 -1.47%
NOSH 312,749 313,684 270,000 314,202 315,161 313,974 314,150 -0.06%
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 -6.18% 2.84% 1.88% 2.26% 0.77% 3.89% 7.34% -
ROE -3.03% 2.72% 1.00% 1.12% 0.40% 2.16% 3.68% -
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 91.04 95.70 105.19 93.65 98.52 113.94 102.33 -1.78%
EPS -5.63 2.72 1.97 2.11 0.76 4.43 7.51 -
DPS 2.00 2.00 2.00 0.00 0.00 5.00 5.00 -13.13%
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 58.42 61.60 58.28 60.38 63.71 73.41 65.97 -1.85%
EPS -3.61 1.75 1.09 1.36 0.49 2.86 4.84 -
DPS 1.28 1.29 1.11 0.00 0.00 3.21 3.23 -13.25%
NAPS 1.1937 0.6437 1.0915 1.2186 1.2287 1.3208 1.3151 -1.47%
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 0.94 0.61 0.69 0.65 0.75 0.66 1.08 -2.11%
P/EPS -15.28 21.36 36.97 28.84 97.30 16.92 14.78 -
EY -6.54 4.68 2.70 3.47 1.03 5.91 6.77 -
DY 2.33 3.45 2.74 0.00 0.00 6.67 4.50 -9.62%
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 1.07 0.61 0.66 0.72 0.72 0.69 1.16 -1.23%
P/EPS -17.24 21.36 34.95 31.68 93.35 17.83 15.84 -
EY -5.80 4.68 2.86 3.16 1.07 5.61 6.31 -
DY 2.06 3.45 2.90 0.00 0.00 6.33 4.20 -10.37%
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