[WINGTM] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 13.35%
YoY- 117.61%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 349,026 345,672 354,252 345,602 303,682 258,728 258,574 22.07%
PBT 77,724 73,644 74,385 62,941 53,782 49,128 25,255 111.14%
Tax -20,404 -17,800 -21,144 -16,828 -13,100 -9,908 -11,203 48.97%
NP 57,320 55,844 53,241 46,113 40,682 39,220 14,052 154.64%
-
NP to SH 57,320 55,844 53,241 46,113 40,682 39,220 14,052 154.64%
-
Tax Rate 26.25% 24.17% 28.43% 26.74% 24.36% 20.17% 44.36% -
Total Cost 291,706 289,828 301,011 299,489 263,000 219,508 244,522 12.44%
-
Net Worth 737,504 741,484 730,819 712,227 699,805 698,140 690,164 4.50%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 24,878 - - - 15,544 -
Div Payout % - - 46.73% - - - 110.62% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 737,504 741,484 730,819 712,227 699,805 698,140 690,164 4.50%
NOSH 311,183 310,244 310,987 311,016 311,024 310,284 310,884 0.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.42% 16.16% 15.03% 13.34% 13.40% 15.16% 5.43% -
ROE 7.77% 7.53% 7.29% 6.47% 5.81% 5.62% 2.04% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 112.16 111.42 113.91 111.12 97.64 83.38 83.17 21.99%
EPS 18.42 18.00 17.12 14.83 13.08 12.64 4.52 154.48%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 5.00 -
NAPS 2.37 2.39 2.35 2.29 2.25 2.25 2.22 4.44%
Adjusted Per Share Value based on latest NOSH - 311,004
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 71.62 70.93 72.69 70.92 62.32 53.09 53.06 22.06%
EPS 11.76 11.46 10.93 9.46 8.35 8.05 2.88 154.81%
DPS 0.00 0.00 5.11 0.00 0.00 0.00 3.19 -
NAPS 1.5134 1.5215 1.4996 1.4615 1.436 1.4326 1.4162 4.51%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.85 1.65 1.26 1.37 1.35 1.59 1.05 -
P/RPS 1.65 1.48 1.11 1.23 1.38 1.91 1.26 19.63%
P/EPS 10.04 9.17 7.36 9.24 10.32 12.58 23.23 -42.74%
EY 9.96 10.91 13.59 10.82 9.69 7.95 4.30 74.79%
DY 0.00 0.00 6.35 0.00 0.00 0.00 4.76 -
P/NAPS 0.78 0.69 0.54 0.60 0.60 0.71 0.47 40.04%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 11/11/10 13/08/10 18/05/10 27/01/10 23/11/09 11/08/09 -
Price 1.69 1.96 1.38 1.23 1.38 1.44 1.61 -
P/RPS 1.51 1.76 1.21 1.11 1.41 1.73 1.94 -15.34%
P/EPS 9.17 10.89 8.06 8.30 10.55 11.39 35.62 -59.43%
EY 10.90 9.18 12.41 12.05 9.48 8.78 2.81 146.26%
DY 0.00 0.00 5.80 0.00 0.00 0.00 3.11 -
P/NAPS 0.71 0.82 0.59 0.54 0.61 0.64 0.73 -1.82%

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