[WINGTM] QoQ Cumulative 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- 51.22%
YoY- -81.78%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 151,841 64,682 258,574 179,661 129,457 74,208 381,955 -45.84%
PBT 26,891 12,282 25,255 22,398 14,493 10,503 137,627 -66.22%
Tax -6,550 -2,477 -11,203 -6,505 -3,983 -2,504 -48,567 -73.60%
NP 20,341 9,805 14,052 15,893 10,510 7,999 89,060 -62.53%
-
NP to SH 20,341 9,805 14,052 15,893 10,510 7,999 89,060 -62.53%
-
Tax Rate 24.36% 20.17% 44.36% 29.04% 27.48% 23.84% 35.29% -
Total Cost 131,500 54,877 244,522 163,768 118,947 66,209 292,895 -41.28%
-
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 2.91% 1.40% 2.04% 2.29% 1.52% 1.13% 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 48.82 20.85 83.17 57.77 41.63 23.84 121.46 -45.44%
EPS 6.54 3.16 4.52 5.11 3.38 2.57 28.32 -62.25%
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 31.16 13.27 53.06 36.87 26.56 15.23 78.38 -45.84%
EPS 4.17 2.01 2.88 3.26 2.16 1.64 18.28 -62.56%
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 2.77 7.63 1.26 1.23 1.66 3.69 0.77 134.23%
P/EPS 20.64 50.32 23.23 13.89 20.41 34.24 3.32 236.97%
EY 4.84 1.99 4.30 7.20 4.90 2.92 30.13 -70.35%
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 2.83 6.91 1.94 1.52 1.68 3.15 0.72 148.43%
P/EPS 21.10 45.57 35.62 17.22 20.71 29.18 3.11 257.13%
EY 4.74 2.19 2.81 5.81 4.83 3.43 32.18 -72.01%
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