[WINGTM] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
05-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 0.81%
YoY- -81.78%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 303,682 258,728 258,574 239,548 258,914 296,832 381,955 -14.14%
PBT 53,782 49,128 25,255 29,864 28,986 42,012 137,627 -46.45%
Tax -13,100 -9,908 -11,203 -8,673 -7,966 -10,016 -48,567 -58.15%
NP 40,682 39,220 14,052 21,190 21,020 31,996 89,060 -40.60%
-
NP to SH 40,682 39,220 14,052 21,190 21,020 31,996 89,060 -40.60%
-
Tax Rate 24.36% 20.17% 44.36% 29.04% 27.48% 23.84% 35.29% -
Total Cost 263,000 219,508 244,522 218,357 237,894 264,836 292,895 -6.90%
-
Net Worth 699,805 698,140 690,164 693,569 690,301 706,526 707,538 -0.72%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 15,544 - - - 25,156 -
Div Payout % - - 110.62% - - - 28.25% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 699,805 698,140 690,164 693,569 690,301 706,526 707,538 -0.72%
NOSH 311,024 310,284 310,884 311,017 310,946 311,245 314,461 -0.72%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.40% 15.16% 5.43% 8.85% 8.12% 10.78% 23.32% -
ROE 5.81% 5.62% 2.04% 3.06% 3.05% 4.53% 12.59% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 97.64 83.38 83.17 77.02 83.27 95.37 121.46 -13.50%
EPS 13.08 12.64 4.52 6.81 6.76 10.28 28.32 -40.16%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 8.00 -
NAPS 2.25 2.25 2.22 2.23 2.22 2.27 2.25 0.00%
Adjusted Per Share Value based on latest NOSH - 311,156
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 62.32 53.09 53.06 49.16 53.13 60.91 78.38 -14.13%
EPS 8.35 8.05 2.88 4.35 4.31 6.57 18.28 -40.60%
DPS 0.00 0.00 3.19 0.00 0.00 0.00 5.16 -
NAPS 1.436 1.4326 1.4162 1.4232 1.4165 1.4498 1.4519 -0.72%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.35 1.59 1.05 0.71 0.69 0.88 0.94 -
P/RPS 1.38 1.91 1.26 0.92 0.83 0.92 0.77 47.38%
P/EPS 10.32 12.58 23.23 10.42 10.21 8.56 3.32 112.55%
EY 9.69 7.95 4.30 9.60 9.80 11.68 30.13 -52.96%
DY 0.00 0.00 4.76 0.00 0.00 0.00 8.51 -
P/NAPS 0.60 0.71 0.47 0.32 0.31 0.39 0.42 26.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 27/01/10 23/11/09 11/08/09 05/05/09 20/01/09 25/11/08 21/08/08 -
Price 1.38 1.44 1.61 0.88 0.70 0.75 0.88 -
P/RPS 1.41 1.73 1.94 1.14 0.84 0.79 0.72 56.33%
P/EPS 10.55 11.39 35.62 12.92 10.36 7.30 3.11 125.26%
EY 9.48 8.78 2.81 7.74 9.66 13.71 32.18 -55.62%
DY 0.00 0.00 3.11 0.00 0.00 0.00 9.09 -
P/NAPS 0.61 0.64 0.73 0.39 0.32 0.33 0.39 34.63%

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