[WINGTM] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 179.11%
YoY- 22.58%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 354,252 345,602 303,682 258,728 258,574 239,548 258,914 23.31%
PBT 74,385 62,941 53,782 49,128 25,255 29,864 28,986 87.76%
Tax -21,144 -16,828 -13,100 -9,908 -11,203 -8,673 -7,966 92.04%
NP 53,241 46,113 40,682 39,220 14,052 21,190 21,020 86.12%
-
NP to SH 53,241 46,113 40,682 39,220 14,052 21,190 21,020 86.12%
-
Tax Rate 28.43% 26.74% 24.36% 20.17% 44.36% 29.04% 27.48% -
Total Cost 301,011 299,489 263,000 219,508 244,522 218,357 237,894 17.03%
-
Net Worth 730,819 712,227 699,805 698,140 690,164 693,569 690,301 3.88%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 24,878 - - - 15,544 - - -
Div Payout % 46.73% - - - 110.62% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 730,819 712,227 699,805 698,140 690,164 693,569 690,301 3.88%
NOSH 310,987 311,016 311,024 310,284 310,884 311,017 310,946 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.03% 13.34% 13.40% 15.16% 5.43% 8.85% 8.12% -
ROE 7.29% 6.47% 5.81% 5.62% 2.04% 3.06% 3.05% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 113.91 111.12 97.64 83.38 83.17 77.02 83.27 23.30%
EPS 17.12 14.83 13.08 12.64 4.52 6.81 6.76 86.11%
DPS 8.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.35 2.29 2.25 2.25 2.22 2.23 2.22 3.87%
Adjusted Per Share Value based on latest NOSH - 310,284
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 72.69 70.92 62.32 53.09 53.06 49.16 53.13 23.31%
EPS 10.93 9.46 8.35 8.05 2.88 4.35 4.31 86.28%
DPS 5.11 0.00 0.00 0.00 3.19 0.00 0.00 -
NAPS 1.4996 1.4615 1.436 1.4326 1.4162 1.4232 1.4165 3.88%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.26 1.37 1.35 1.59 1.05 0.71 0.69 -
P/RPS 1.11 1.23 1.38 1.91 1.26 0.92 0.83 21.44%
P/EPS 7.36 9.24 10.32 12.58 23.23 10.42 10.21 -19.65%
EY 13.59 10.82 9.69 7.95 4.30 9.60 9.80 24.42%
DY 6.35 0.00 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 0.54 0.60 0.60 0.71 0.47 0.32 0.31 44.92%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 13/08/10 18/05/10 27/01/10 23/11/09 11/08/09 05/05/09 20/01/09 -
Price 1.38 1.23 1.38 1.44 1.61 0.88 0.70 -
P/RPS 1.21 1.11 1.41 1.73 1.94 1.14 0.84 27.63%
P/EPS 8.06 8.30 10.55 11.39 35.62 12.92 10.36 -15.44%
EY 12.41 12.05 9.48 8.78 2.81 7.74 9.66 18.23%
DY 5.80 0.00 0.00 0.00 3.11 0.00 0.00 -
P/NAPS 0.59 0.54 0.61 0.64 0.73 0.39 0.32 50.52%

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