[WINGTM] QoQ 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- 35.19%
YoY- 164.61%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
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 88,095 86,418 95,050 107,361 87,159 64,682 78,913 7.59%
PBT 20,451 18,411 27,179 20,315 14,609 12,282 2,857 270.09%
Tax -5,752 -4,450 -8,523 -6,071 -4,073 -2,477 -4,698 14.40%
NP 14,699 13,961 18,656 14,244 10,536 9,805 -1,841 -
-
NP to SH 14,699 13,961 18,656 14,244 10,536 9,805 -1,841 -
-
Tax Rate 28.13% 24.17% 31.36% 29.88% 27.88% 20.17% 164.44% -
Total Cost 73,396 72,457 76,394 93,117 76,623 54,877 80,754 -6.15%
-
Net Worth 739,631 741,484 729,477 712,199 701,360 698,140 692,715 4.45%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 24,833 - - - 15,601 -
Div Payout % - - 133.11% - - - 0.00% -
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 739,631 741,484 729,477 712,199 701,360 698,140 692,715 4.45%
NOSH 312,080 310,244 310,415 311,004 311,715 310,284 312,033 0.01%
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 16.69% 16.16% 19.63% 13.27% 12.09% 15.16% -2.33% -
ROE 1.99% 1.88% 2.56% 2.00% 1.50% 1.40% -0.27% -
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 28.23 27.85 30.62 34.52 27.96 20.85 25.29 7.58%
EPS 4.71 4.50 6.01 4.58 3.38 3.16 -0.59 -
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 18.08 17.73 19.50 22.03 17.89 13.27 16.19 7.61%
EPS 3.02 2.86 3.83 2.92 2.16 2.01 -0.38 -
DPS 0.00 0.00 5.10 0.00 0.00 0.00 3.20 -
NAPS 1.5177 1.5215 1.4969 1.4614 1.4392 1.4326 1.4215 4.44%
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 6.55 5.92 4.11 3.97 4.83 7.63 4.15 35.44%
P/EPS 39.28 36.67 20.97 29.91 39.94 50.32 -177.97 -
EY 2.55 2.73 4.77 3.34 2.50 1.99 -0.56 -
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 5.99 7.04 4.51 3.56 4.94 6.91 6.37 -4.00%
P/EPS 35.88 43.56 22.96 26.86 40.83 45.57 -272.88 -
EY 2.79 2.30 4.36 3.72 2.45 2.19 -0.37 -
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