[WINGTM] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 3.73%
YoY- 93.54%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 345,672 354,252 345,602 303,682 258,728 258,574 239,548 27.66%
PBT 73,644 74,385 62,941 53,782 49,128 25,255 29,864 82.42%
Tax -17,800 -21,144 -16,828 -13,100 -9,908 -11,203 -8,673 61.42%
NP 55,844 53,241 46,113 40,682 39,220 14,052 21,190 90.68%
-
NP to SH 55,844 53,241 46,113 40,682 39,220 14,052 21,190 90.68%
-
Tax Rate 24.17% 28.43% 26.74% 24.36% 20.17% 44.36% 29.04% -
Total Cost 289,828 301,011 299,489 263,000 219,508 244,522 218,357 20.75%
-
Net Worth 741,484 730,819 712,227 699,805 698,140 690,164 693,569 4.54%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 24,878 - - - 15,544 - -
Div Payout % - 46.73% - - - 110.62% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 741,484 730,819 712,227 699,805 698,140 690,164 693,569 4.54%
NOSH 310,244 310,987 311,016 311,024 310,284 310,884 311,017 -0.16%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 16.16% 15.03% 13.34% 13.40% 15.16% 5.43% 8.85% -
ROE 7.53% 7.29% 6.47% 5.81% 5.62% 2.04% 3.06% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 111.42 113.91 111.12 97.64 83.38 83.17 77.02 27.88%
EPS 18.00 17.12 14.83 13.08 12.64 4.52 6.81 91.05%
DPS 0.00 8.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.39 2.35 2.29 2.25 2.25 2.22 2.23 4.72%
Adjusted Per Share Value based on latest NOSH - 311,715
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 70.93 72.69 70.92 62.32 53.09 53.06 49.16 27.65%
EPS 11.46 10.93 9.46 8.35 8.05 2.88 4.35 90.63%
DPS 0.00 5.11 0.00 0.00 0.00 3.19 0.00 -
NAPS 1.5215 1.4996 1.4615 1.436 1.4326 1.4162 1.4232 4.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.65 1.26 1.37 1.35 1.59 1.05 0.71 -
P/RPS 1.48 1.11 1.23 1.38 1.91 1.26 0.92 37.25%
P/EPS 9.17 7.36 9.24 10.32 12.58 23.23 10.42 -8.15%
EY 10.91 13.59 10.82 9.69 7.95 4.30 9.60 8.89%
DY 0.00 6.35 0.00 0.00 0.00 4.76 0.00 -
P/NAPS 0.69 0.54 0.60 0.60 0.71 0.47 0.32 66.82%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 13/08/10 18/05/10 27/01/10 23/11/09 11/08/09 05/05/09 -
Price 1.96 1.38 1.23 1.38 1.44 1.61 0.88 -
P/RPS 1.76 1.21 1.11 1.41 1.73 1.94 1.14 33.54%
P/EPS 10.89 8.06 8.30 10.55 11.39 35.62 12.92 -10.76%
EY 9.18 12.41 12.05 9.48 8.78 2.81 7.74 12.03%
DY 0.00 5.80 0.00 0.00 0.00 3.11 0.00 -
P/NAPS 0.82 0.59 0.54 0.61 0.64 0.73 0.39 64.04%

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