[WINGTM] YoY TTM 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- 8.65%
YoY- 39.03%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 326,440 295,966 311,029 286,147 290,538 316,880 366,170 -1.75%
PBT 79,227 -8,086 12,907 14,620 14,782 13,970 31,251 15.37%
Tax -11,879 -11,261 -6,154 -7,133 -9,397 -10,101 -14,790 -3.31%
NP 67,348 -19,347 6,753 7,487 5,385 3,869 16,461 24.18%
-
NP to SH 67,348 -19,347 6,753 7,487 5,385 3,869 16,461 24.18%
-
Tax Rate 14.99% - 47.68% 48.79% 63.57% 72.30% 47.33% -
Total Cost 259,092 315,313 304,276 278,660 285,153 313,011 349,709 -4.50%
-
Net Worth 666,211 576,675 630,345 620,880 306,190 602,194 641,708 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 - 6,257 5,400 - - - 15,652 -
Div Payout % - 0.00% 79.96% - - - 95.09% -
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 666,211 576,675 630,345 620,880 306,190 602,194 641,708 0.57%
NOSH 318,761 313,410 316,756 312,000 306,190 316,944 314,563 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 20.63% -6.54% 2.17% 2.62% 1.85% 1.22% 4.50% -
ROE 10.11% -3.35% 1.07% 1.21% 1.76% 0.64% 2.57% -
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 102.41 94.43 98.19 91.71 94.89 99.98 116.41 -1.95%
EPS 21.13 -6.17 2.13 2.40 1.76 1.22 5.23 23.94%
DPS 0.00 2.00 1.70 0.00 0.00 0.00 5.00 -
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 66.99 60.73 63.82 58.72 59.62 65.02 75.14 -1.74%
EPS 13.82 -3.97 1.39 1.54 1.11 0.79 3.38 24.17%
DPS 0.00 1.28 1.11 0.00 0.00 0.00 3.21 -
NAPS 1.3671 1.1833 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 2.09 0.69 0.61 0.77 0.61 0.75 0.56 22.44%
P/EPS 10.13 -10.53 28.14 29.59 32.98 61.44 12.42 -3.08%
EY 9.87 -9.50 3.55 3.38 3.03 1.63 8.05 3.18%
DY 0.00 3.08 2.84 0.00 0.00 0.00 7.69 -
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 2.16 0.78 0.57 0.79 0.60 0.75 0.59 22.08%
P/EPS 10.46 -11.99 26.27 30.00 32.41 61.44 13.19 -3.50%
EY 9.56 -8.34 3.81 3.33 3.09 1.63 7.58 3.63%
DY 0.00 2.70 3.04 0.00 0.00 0.00 7.25 -
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