[WINGTM] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 15.36%
YoY- -28.52%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 338,115 291,047 350,860 295,680 285,514 309,373 343,798 -0.19%
PBT 50,063 61,642 145,520 12,729 16,121 11,420 22,851 9.66%
Tax -17,319 -43,922 -17,404 -6,579 -7,517 -10,913 -13,669 2.82%
NP 32,744 17,720 128,116 6,150 8,604 507 9,182 16.12%
-
NP to SH 32,744 17,720 128,116 6,150 8,604 507 9,182 16.12%
-
Tax Rate 34.59% 71.25% 11.96% 51.69% 46.63% 95.56% 59.82% -
Total Cost 305,371 273,327 222,744 289,530 276,910 308,866 334,616 -1.06%
-
Net Worth 712,199 693,878 697,115 621,605 315,540 581,356 644,292 1.18%
Dividend
31/03/10 31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 15,601 25,133 - 5,400 - - 15,652 -0.03%
Div Payout % 47.65% 141.84% - 87.80% - - 170.47% -
Equity
31/03/10 31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 712,199 693,878 697,115 621,605 315,540 581,356 644,292 1.18%
NOSH 311,004 311,156 311,212 313,942 315,540 304,375 312,763 -0.06%
Ratio Analysis
31/03/10 31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.68% 6.09% 36.51% 2.08% 3.01% 0.16% 2.67% -
ROE 4.60% 2.55% 18.38% 0.99% 2.73% 0.09% 1.43% -
Per Share
31/03/10 31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 108.72 93.54 112.74 94.18 90.48 101.64 109.92 -0.12%
EPS 10.53 5.69 41.17 1.96 2.73 0.17 2.94 16.18%
DPS 5.00 8.00 0.00 1.72 0.00 0.00 5.00 0.00%
NAPS 2.29 2.23 2.24 1.98 1.00 1.91 2.06 1.25%
Adjusted Per Share Value based on latest NOSH - 313,942
31/03/10 31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 69.38 59.72 72.00 60.67 58.59 63.48 70.55 -0.19%
EPS 6.72 3.64 26.29 1.26 1.77 0.10 1.88 16.15%
DPS 3.20 5.16 0.00 1.11 0.00 0.00 3.21 -0.03%
NAPS 1.4614 1.4238 1.4305 1.2755 0.6475 1.1929 1.3221 1.18%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/03/10 31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.37 0.71 1.17 0.67 0.63 0.63 0.62 -
P/RPS 1.26 0.76 1.04 0.71 0.70 0.62 0.56 10.00%
P/EPS 13.01 12.47 2.84 34.20 23.10 378.22 21.12 -5.53%
EY 7.69 8.02 35.19 2.92 4.33 0.26 4.74 5.85%
DY 3.65 11.27 0.00 2.57 0.00 0.00 8.06 -8.89%
P/NAPS 0.60 0.32 0.52 0.34 0.63 0.33 0.30 8.49%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 18/05/10 05/05/09 29/05/08 08/11/04 28/11/03 14/11/02 20/11/01 -
Price 1.23 0.88 1.12 0.66 0.68 0.62 0.68 -
P/RPS 1.13 0.94 0.99 0.70 0.75 0.61 0.62 7.31%
P/EPS 11.68 15.45 2.72 33.69 24.94 372.21 23.16 -7.73%
EY 8.56 6.47 36.76 2.97 4.01 0.27 4.32 8.37%
DY 4.07 9.09 0.00 2.61 0.00 0.00 7.35 -6.71%
P/NAPS 0.54 0.39 0.50 0.33 0.68 0.32 0.33 5.96%

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