[WINGTM] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
13-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 62.6%
YoY- 278.89%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 365,761 376,924 375,988 354,252 338,115 280,958 249,048 29.23%
PBT 91,822 86,356 80,514 74,385 50,063 37,653 27,034 126.12%
Tax -26,040 -24,796 -23,117 -21,144 -17,319 -13,770 -11,176 75.84%
NP 65,782 61,560 57,397 53,241 32,744 23,883 15,858 158.39%
-
NP to SH 65,782 61,560 57,397 53,241 32,744 23,883 15,858 158.39%
-
Tax Rate 28.36% 28.71% 28.71% 28.43% 34.59% 36.57% 41.34% -
Total Cost 299,979 315,364 318,591 301,011 305,371 257,075 233,190 18.30%
-
Net Worth 757,418 739,631 741,484 729,477 712,199 701,360 698,140 5.58%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 24,833 24,833 24,833 24,833 15,601 15,601 15,601 36.36%
Div Payout % 37.75% 40.34% 43.27% 46.64% 47.65% 65.33% 98.38% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 757,418 739,631 741,484 729,477 712,199 701,360 698,140 5.58%
NOSH 312,983 312,080 310,244 310,415 311,004 311,715 310,284 0.57%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 17.98% 16.33% 15.27% 15.03% 9.68% 8.50% 6.37% -
ROE 8.69% 8.32% 7.74% 7.30% 4.60% 3.41% 2.27% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 116.86 120.78 121.19 114.12 108.72 90.13 80.26 28.49%
EPS 21.02 19.73 18.50 17.15 10.53 7.66 5.11 156.95%
DPS 8.00 8.00 8.00 8.00 5.00 5.00 5.00 36.83%
NAPS 2.42 2.37 2.39 2.35 2.29 2.25 2.25 4.98%
Adjusted Per Share Value based on latest NOSH - 310,415
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 75.05 77.34 77.15 72.69 69.38 57.65 51.10 29.23%
EPS 13.50 12.63 11.78 10.93 6.72 4.90 3.25 158.62%
DPS 5.10 5.10 5.10 5.10 3.20 3.20 3.20 36.48%
NAPS 1.5542 1.5177 1.5215 1.4969 1.4614 1.4392 1.4326 5.58%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.75 1.85 1.65 1.26 1.37 1.35 1.59 -
P/RPS 1.50 1.53 1.36 1.10 1.26 1.50 1.98 -16.91%
P/EPS 8.33 9.38 8.92 7.35 13.01 17.62 31.11 -58.49%
EY 12.01 10.66 11.21 13.61 7.69 5.68 3.21 141.19%
DY 4.57 4.32 4.85 6.35 3.65 3.70 3.14 28.45%
P/NAPS 0.72 0.78 0.69 0.54 0.60 0.60 0.71 0.93%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 28/02/11 11/11/10 13/08/10 18/05/10 27/01/10 23/11/09 -
Price 1.72 1.69 1.96 1.38 1.23 1.38 1.44 -
P/RPS 1.47 1.40 1.62 1.21 1.13 1.53 1.79 -12.31%
P/EPS 8.18 8.57 10.59 8.05 11.68 18.01 28.18 -56.19%
EY 12.22 11.67 9.44 12.43 8.56 5.55 3.55 128.15%
DY 4.65 4.73 4.08 5.80 4.07 3.62 3.47 21.57%
P/NAPS 0.71 0.71 0.82 0.59 0.54 0.61 0.64 7.17%

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