[WINGTM] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 64.43%
YoY- 36.26%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 206,741 81,909 369,816 270,711 174,513 86,418 354,252 -30.09%
PBT 61,598 19,497 96,773 64,643 38,862 18,411 74,385 -11.78%
Tax -15,914 -5,131 3,638 -17,517 -10,202 -4,450 -21,144 -17.21%
NP 45,684 14,366 100,411 47,126 28,660 13,961 53,241 -9.67%
-
NP to SH 45,684 14,366 100,411 47,126 28,660 13,961 53,241 -9.67%
-
Tax Rate 25.84% 26.32% -3.76% 27.10% 26.25% 24.17% 28.43% -
Total Cost 161,057 67,543 269,405 223,585 145,853 72,457 301,011 -34.01%
-
Net Worth 832,324 826,279 811,275 754,265 737,504 741,484 730,819 9.03%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 24,962 - - - 24,878 -
Div Payout % - - 24.86% - - - 46.73% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 832,324 826,279 811,275 754,265 737,504 741,484 730,819 9.03%
NOSH 312,904 312,984 312,029 311,679 311,183 310,244 310,987 0.40%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 22.10% 17.54% 27.15% 17.41% 16.42% 16.16% 15.03% -
ROE 5.49% 1.74% 12.38% 6.25% 3.89% 1.88% 7.29% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 66.07 26.17 118.52 86.86 56.08 27.85 113.91 -30.38%
EPS 14.60 4.59 32.18 15.12 9.21 4.50 17.12 -10.04%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 2.66 2.64 2.60 2.42 2.37 2.39 2.35 8.58%
Adjusted Per Share Value based on latest NOSH - 312,983
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 42.42 16.81 75.89 55.55 35.81 17.73 72.69 -30.09%
EPS 9.37 2.95 20.60 9.67 5.88 2.86 10.93 -9.73%
DPS 0.00 0.00 5.12 0.00 0.00 0.00 5.11 -
NAPS 1.7079 1.6955 1.6647 1.5478 1.5134 1.5215 1.4996 9.03%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.50 1.54 1.78 1.75 1.85 1.65 1.26 -
P/RPS 2.27 5.88 1.50 2.01 3.30 5.92 1.11 60.90%
P/EPS 10.27 33.55 5.53 11.57 20.09 36.67 7.36 24.79%
EY 9.73 2.98 18.08 8.64 4.98 2.73 13.59 -19.91%
DY 0.00 0.00 4.49 0.00 0.00 0.00 6.35 -
P/NAPS 0.56 0.58 0.68 0.72 0.78 0.69 0.54 2.44%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 15/02/12 29/11/11 15/08/11 26/05/11 28/02/11 11/11/10 13/08/10 -
Price 1.57 1.59 1.71 1.72 1.69 1.96 1.38 -
P/RPS 2.38 6.08 1.44 1.98 3.01 7.04 1.21 56.79%
P/EPS 10.75 34.64 5.31 11.38 18.35 43.56 8.06 21.10%
EY 9.30 2.89 18.82 8.79 5.45 2.30 12.41 -17.45%
DY 0.00 0.00 4.68 0.00 0.00 0.00 5.80 -
P/NAPS 0.59 0.60 0.66 0.71 0.71 0.82 0.59 0.00%

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