[WINGTM] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -69.14%
YoY- 30.48%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 381,955 270,569 185,798 96,117 444,298 364,006 148,864 87.52%
PBT 137,627 98,383 93,391 15,594 51,291 4,154 19,345 270.34%
Tax -48,567 -11,150 -9,239 -5,043 -17,098 -10,844 -6,255 292.60%
NP 89,060 87,233 84,152 10,551 34,193 -6,690 13,090 259.47%
-
NP to SH 89,060 87,233 84,152 10,551 34,193 -6,690 13,090 259.47%
-
Tax Rate 35.29% 11.33% 9.89% 32.34% 33.34% 261.05% 32.33% -
Total Cost 292,895 183,336 101,646 85,566 410,105 370,696 135,774 67.03%
-
Net Worth 707,538 706,953 711,322 666,211 645,032 590,845 581,456 13.99%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 25,156 - - - 6,262 6,252 - -
Div Payout % 28.25% - - - 18.32% 0.00% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 707,538 706,953 711,322 666,211 645,032 590,845 581,456 13.99%
NOSH 314,461 315,604 317,554 318,761 313,122 312,616 312,611 0.39%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 23.32% 32.24% 45.29% 10.98% 7.70% -1.84% 8.79% -
ROE 12.59% 12.34% 11.83% 1.58% 5.30% -1.13% 2.25% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 121.46 85.73 58.51 30.15 141.89 116.44 47.62 86.78%
EPS 28.32 27.64 26.50 3.31 10.92 -2.14 4.18 258.46%
DPS 8.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 2.25 2.24 2.24 2.09 2.06 1.89 1.86 13.54%
Adjusted Per Share Value based on latest NOSH - 318,761
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 78.38 55.52 38.13 19.72 91.17 74.69 30.55 87.51%
EPS 18.28 17.90 17.27 2.17 7.02 -1.37 2.69 259.18%
DPS 5.16 0.00 0.00 0.00 1.29 1.28 0.00 -
NAPS 1.4519 1.4507 1.4596 1.3671 1.3236 1.2124 1.1931 13.99%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.94 1.17 1.89 2.14 2.72 0.96 0.86 -
P/RPS 0.77 1.36 3.23 7.10 1.92 0.82 1.81 -43.46%
P/EPS 3.32 4.23 7.13 64.65 24.91 -44.86 20.54 -70.36%
EY 30.13 23.62 14.02 1.55 4.01 -2.23 4.87 237.38%
DY 8.51 0.00 0.00 0.00 0.74 2.08 0.00 -
P/NAPS 0.42 0.52 0.84 1.02 1.32 0.51 0.46 -5.88%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 29/05/08 24/01/08 13/11/07 22/08/07 08/05/07 08/02/07 -
Price 0.88 1.12 1.82 2.21 1.71 2.21 0.97 -
P/RPS 0.72 1.31 3.11 7.33 1.21 1.90 2.04 -50.08%
P/EPS 3.11 4.05 6.87 66.77 15.66 -103.27 23.17 -73.81%
EY 32.18 24.68 14.56 1.50 6.39 -0.97 4.32 281.88%
DY 9.09 0.00 0.00 0.00 1.17 0.90 0.00 -
P/NAPS 0.39 0.50 0.81 1.06 0.83 1.17 0.52 -17.46%

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