[WINGTM] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
24-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 101.85%
YoY- 872.41%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 360,046 381,955 350,860 345,373 326,440 312,889 302,822 12.19%
PBT 132,536 137,627 145,520 149,831 79,227 75,784 1,746 1678.69%
Tax -46,028 -48,567 -17,404 -13,886 -11,879 -10,901 -9,751 180.59%
NP 86,508 89,060 128,116 135,945 67,348 64,883 -8,005 -
-
NP to SH 86,508 89,060 128,116 135,945 67,348 64,883 -8,005 -
-
Tax Rate 34.73% 35.29% 11.96% 9.27% 14.99% 14.38% 558.48% -
Total Cost 273,538 292,895 222,744 209,428 259,092 248,006 310,827 -8.14%
-
Net Worth 706,526 628,333 697,115 709,407 666,211 648,836 590,828 12.62%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 25,133 25,133 - - - - 6,257 152.04%
Div Payout % 29.05% 28.22% - - - - 0.00% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 706,526 628,333 697,115 709,407 666,211 648,836 590,828 12.62%
NOSH 311,245 314,166 311,212 316,699 318,761 314,969 312,607 -0.28%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 24.03% 23.32% 36.51% 39.36% 20.63% 20.74% -2.64% -
ROE 12.24% 14.17% 18.38% 19.16% 10.11% 10.00% -1.35% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 115.68 121.58 112.74 109.05 102.41 99.34 96.87 12.52%
EPS 27.79 28.35 41.17 42.93 21.13 20.60 -2.56 -
DPS 8.00 8.00 0.00 0.00 0.00 0.00 2.00 151.34%
NAPS 2.27 2.00 2.24 2.24 2.09 2.06 1.89 12.95%
Adjusted Per Share Value based on latest NOSH - 316,699
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 73.88 78.38 72.00 70.87 66.99 64.20 62.14 12.19%
EPS 17.75 18.28 26.29 27.90 13.82 13.31 -1.64 -
DPS 5.16 5.16 0.00 0.00 0.00 0.00 1.28 152.65%
NAPS 1.4498 1.2893 1.4305 1.4557 1.3671 1.3314 1.2124 12.62%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.88 0.94 1.17 1.89 2.14 2.72 0.96 -
P/RPS 0.76 0.77 1.04 1.73 2.09 2.74 0.99 -16.11%
P/EPS 3.17 3.32 2.84 4.40 10.13 13.20 -37.49 -
EY 31.58 30.16 35.19 22.71 9.87 7.57 -2.67 -
DY 9.09 8.51 0.00 0.00 0.00 0.00 2.08 166.58%
P/NAPS 0.39 0.47 0.52 0.84 1.02 1.32 0.51 -16.33%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 21/08/08 29/05/08 24/01/08 13/11/07 22/08/07 08/05/07 -
Price 0.75 0.88 1.12 1.82 2.21 1.71 2.21 -
P/RPS 0.65 0.72 0.99 1.67 2.16 1.72 2.28 -56.58%
P/EPS 2.70 3.10 2.72 4.24 10.46 8.30 -86.30 -
EY 37.06 32.21 36.76 23.59 9.56 12.05 -1.16 -
DY 10.67 9.09 0.00 0.00 0.00 0.00 0.90 417.59%
P/NAPS 0.33 0.44 0.50 0.81 1.06 0.83 1.17 -56.89%

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