[WINGTM] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
07-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -10.7%
YoY- 39.18%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 295,966 311,029 286,147 290,538 316,880 366,170 234,734 3.62%
PBT -8,086 12,907 14,620 14,782 13,970 31,251 20,702 -
Tax -11,261 -6,154 -7,133 -9,397 -10,101 -14,790 -2,101 29.45%
NP -19,347 6,753 7,487 5,385 3,869 16,461 18,601 -
-
NP to SH -19,347 6,753 7,487 5,385 3,869 16,461 18,601 -
-
Tax Rate - 47.68% 48.79% 63.57% 72.30% 47.33% 10.15% -
Total Cost 315,313 304,276 278,660 285,153 313,011 349,709 216,133 5.97%
-
Net Worth 576,675 630,345 620,880 306,190 602,194 641,708 636,845 -1.51%
Dividend
30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 6,257 5,400 - - - 15,652 15,735 -13.21%
Div Payout % 0.00% 79.96% - - - 95.09% 84.59% -
Equity
30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 576,675 630,345 620,880 306,190 602,194 641,708 636,845 -1.51%
NOSH 313,410 316,756 312,000 306,190 316,944 314,563 315,270 -0.09%
Ratio Analysis
30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -6.54% 2.17% 2.62% 1.85% 1.22% 4.50% 7.92% -
ROE -3.35% 1.07% 1.21% 1.76% 0.64% 2.57% 2.92% -
Per Share
30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 94.43 98.19 91.71 94.89 99.98 116.41 74.45 3.72%
EPS -6.17 2.13 2.40 1.76 1.22 5.23 5.90 -
DPS 2.00 1.70 0.00 0.00 0.00 5.00 4.99 -13.11%
NAPS 1.84 1.99 1.99 1.00 1.90 2.04 2.02 -1.42%
Adjusted Per Share Value based on latest NOSH - 306,190
30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 60.73 63.82 58.72 59.62 65.02 75.14 48.17 3.62%
EPS -3.97 1.39 1.54 1.11 0.79 3.38 3.82 -
DPS 1.28 1.11 0.00 0.00 0.00 3.21 3.23 -13.26%
NAPS 1.1833 1.2935 1.274 0.6283 1.2357 1.3168 1.3068 -1.51%
Price Multiplier on Financial Quarter End Date
30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/09/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.65 0.60 0.71 0.58 0.75 0.65 1.42 -
P/RPS 0.69 0.61 0.77 0.61 0.75 0.56 1.91 -14.49%
P/EPS -10.53 28.14 29.59 32.98 61.44 12.42 24.07 -
EY -9.50 3.55 3.38 3.03 1.63 8.05 4.15 -
DY 3.08 2.84 0.00 0.00 0.00 7.69 3.51 -1.98%
P/NAPS 0.35 0.30 0.36 0.58 0.39 0.32 0.70 -10.10%
Price Multiplier on Announcement Date
30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 22/11/06 11/05/05 27/05/04 07/05/03 28/05/02 22/05/01 - -
Price 0.74 0.56 0.72 0.57 0.75 0.69 0.00 -
P/RPS 0.78 0.57 0.79 0.60 0.75 0.59 0.00 -
P/EPS -11.99 26.27 30.00 32.41 61.44 13.19 0.00 -
EY -8.34 3.81 3.33 3.09 1.63 7.58 0.00 -
DY 2.70 3.04 0.00 0.00 0.00 7.25 0.00 -
P/NAPS 0.40 0.28 0.36 0.57 0.39 0.34 0.00 -

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