[WINGTM] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 16.29%
YoY- -306.08%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 312,889 302,822 284,722 295,966 303,565 296,011 297,257 3.48%
PBT 75,784 1,746 -5,149 -8,086 -13,563 15,660 14,542 201.49%
Tax -10,901 -9,751 -12,451 -11,261 -9,549 -5,575 -4,900 70.66%
NP 64,883 -8,005 -17,600 -19,347 -23,112 10,085 9,642 257.67%
-
NP to SH 64,883 -8,005 -17,600 -19,347 -23,112 10,085 9,642 257.67%
-
Tax Rate 14.38% 558.48% - - - 35.60% 33.70% -
Total Cost 248,006 310,827 302,322 315,313 326,677 285,926 287,615 -9.43%
-
Net Worth 648,836 590,828 581,714 576,675 566,266 626,190 626,346 2.38%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 6,257 6,257 6,257 6,257 6,273 6,273 -
Div Payout % - 0.00% 0.00% 0.00% 0.00% 62.21% 65.07% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 648,836 590,828 581,714 576,675 566,266 626,190 626,346 2.38%
NOSH 314,969 312,607 312,749 313,410 312,854 313,095 313,173 0.38%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 20.74% -2.64% -6.18% -6.54% -7.61% 3.41% 3.24% -
ROE 10.00% -1.35% -3.03% -3.35% -4.08% 1.61% 1.54% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 99.34 96.87 91.04 94.43 97.03 94.54 94.92 3.08%
EPS 20.60 -2.56 -5.63 -6.17 -7.39 3.22 3.08 256.22%
DPS 0.00 2.00 2.00 2.00 2.00 2.00 2.00 -
NAPS 2.06 1.89 1.86 1.84 1.81 2.00 2.00 1.99%
Adjusted Per Share Value based on latest NOSH - 313,410
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 64.20 62.14 58.42 60.73 62.29 60.74 61.00 3.47%
EPS 13.31 -1.64 -3.61 -3.97 -4.74 2.07 1.98 257.42%
DPS 0.00 1.28 1.28 1.28 1.28 1.29 1.29 -
NAPS 1.3314 1.2124 1.1937 1.1833 1.162 1.2849 1.2853 2.38%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.72 0.96 0.86 0.65 0.59 0.61 0.63 -
P/RPS 2.74 0.99 0.94 0.69 0.61 0.65 0.66 158.98%
P/EPS 13.20 -37.49 -15.28 -10.53 -7.99 18.94 20.46 -25.39%
EY 7.57 -2.67 -6.54 -9.50 -12.52 5.28 4.89 33.92%
DY 0.00 2.08 2.33 3.08 3.39 3.28 3.17 -
P/NAPS 1.32 0.51 0.46 0.35 0.33 0.31 0.32 157.87%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 08/05/07 08/02/07 22/11/06 25/08/06 25/05/06 16/02/06 -
Price 1.71 2.21 0.97 0.74 0.59 0.62 0.61 -
P/RPS 1.72 2.28 1.07 0.78 0.61 0.66 0.64 93.65%
P/EPS 8.30 -86.30 -17.24 -11.99 -7.99 19.25 19.81 -44.09%
EY 12.05 -1.16 -5.80 -8.34 -12.52 5.20 5.05 78.84%
DY 0.00 0.90 2.06 2.70 3.39 3.23 3.28 -
P/NAPS 0.83 1.17 0.52 0.40 0.33 0.31 0.31 93.16%

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