[WINGTM] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
13-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 15.46%
YoY- 278.89%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 360,948 349,026 345,672 354,252 345,602 303,682 258,728 24.87%
PBT 86,190 77,724 73,644 74,385 62,941 53,782 49,128 45.51%
Tax -23,356 -20,404 -17,800 -21,144 -16,828 -13,100 -9,908 77.21%
NP 62,834 57,320 55,844 53,241 46,113 40,682 39,220 36.95%
-
NP to SH 62,834 57,320 55,844 53,241 46,113 40,682 39,220 36.95%
-
Tax Rate 27.10% 26.25% 24.17% 28.43% 26.74% 24.36% 20.17% -
Total Cost 298,113 291,706 289,828 301,011 299,489 263,000 219,508 22.65%
-
Net Worth 754,265 737,504 741,484 730,819 712,227 699,805 698,140 5.29%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 24,878 - - - -
Div Payout % - - - 46.73% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 754,265 737,504 741,484 730,819 712,227 699,805 698,140 5.29%
NOSH 311,679 311,183 310,244 310,987 311,016 311,024 310,284 0.29%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 17.41% 16.42% 16.16% 15.03% 13.34% 13.40% 15.16% -
ROE 8.33% 7.77% 7.53% 7.29% 6.47% 5.81% 5.62% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 115.81 112.16 111.42 113.91 111.12 97.64 83.38 24.51%
EPS 20.16 18.42 18.00 17.12 14.83 13.08 12.64 36.54%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.42 2.37 2.39 2.35 2.29 2.25 2.25 4.98%
Adjusted Per Share Value based on latest NOSH - 310,415
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 74.07 71.62 70.93 72.69 70.92 62.32 53.09 24.88%
EPS 12.89 11.76 11.46 10.93 9.46 8.35 8.05 36.90%
DPS 0.00 0.00 0.00 5.11 0.00 0.00 0.00 -
NAPS 1.5478 1.5134 1.5215 1.4996 1.4615 1.436 1.4326 5.29%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.75 1.85 1.65 1.26 1.37 1.35 1.59 -
P/RPS 1.51 1.65 1.48 1.11 1.23 1.38 1.91 -14.51%
P/EPS 8.68 10.04 9.17 7.36 9.24 10.32 12.58 -21.93%
EY 11.52 9.96 10.91 13.59 10.82 9.69 7.95 28.08%
DY 0.00 0.00 0.00 6.35 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 0.69 0.54 0.60 0.60 0.71 0.93%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 28/02/11 11/11/10 13/08/10 18/05/10 27/01/10 23/11/09 -
Price 1.72 1.69 1.96 1.38 1.23 1.38 1.44 -
P/RPS 1.49 1.51 1.76 1.21 1.11 1.41 1.73 -9.48%
P/EPS 8.53 9.17 10.89 8.06 8.30 10.55 11.39 -17.54%
EY 11.72 10.90 9.18 12.41 12.05 9.48 8.78 21.25%
DY 0.00 0.00 0.00 5.80 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.82 0.59 0.54 0.61 0.64 7.17%

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