[WINGTM] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 50.61%
YoY- 54.9%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 375,988 354,252 338,115 280,958 249,048 258,574 291,047 18.59%
PBT 80,514 74,385 50,063 37,653 27,034 25,255 61,642 19.47%
Tax -23,117 -21,144 -17,319 -13,770 -11,176 -11,203 -43,922 -34.78%
NP 57,397 53,241 32,744 23,883 15,858 14,052 17,720 118.76%
-
NP to SH 57,397 53,241 32,744 23,883 15,858 14,052 17,720 118.76%
-
Tax Rate 28.71% 28.43% 34.59% 36.57% 41.34% 44.36% 71.25% -
Total Cost 318,591 301,011 305,371 257,075 233,190 244,522 273,327 10.74%
-
Net Worth 741,484 729,477 712,199 701,360 698,140 692,715 693,878 4.51%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 24,833 24,833 15,601 15,601 15,601 15,601 25,133 -0.79%
Div Payout % 43.27% 46.64% 47.65% 65.33% 98.38% 111.03% 141.84% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 741,484 729,477 712,199 701,360 698,140 692,715 693,878 4.51%
NOSH 310,244 310,415 311,004 311,715 310,284 312,033 311,156 -0.19%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.27% 15.03% 9.68% 8.50% 6.37% 5.43% 6.09% -
ROE 7.74% 7.30% 4.60% 3.41% 2.27% 2.03% 2.55% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 121.19 114.12 108.72 90.13 80.26 82.87 93.54 18.82%
EPS 18.50 17.15 10.53 7.66 5.11 4.50 5.69 119.31%
DPS 8.00 8.00 5.00 5.00 5.00 5.00 8.00 0.00%
NAPS 2.39 2.35 2.29 2.25 2.25 2.22 2.23 4.72%
Adjusted Per Share Value based on latest NOSH - 311,715
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 77.15 72.69 69.38 57.65 51.10 53.06 59.72 18.59%
EPS 11.78 10.93 6.72 4.90 3.25 2.88 3.64 118.63%
DPS 5.10 5.10 3.20 3.20 3.20 3.20 5.16 -0.77%
NAPS 1.5215 1.4969 1.4614 1.4392 1.4326 1.4215 1.4238 4.51%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.65 1.26 1.37 1.35 1.59 1.05 0.71 -
P/RPS 1.36 1.10 1.26 1.50 1.98 1.27 0.76 47.34%
P/EPS 8.92 7.35 13.01 17.62 31.11 23.32 12.47 -20.00%
EY 11.21 13.61 7.69 5.68 3.21 4.29 8.02 24.98%
DY 4.85 6.35 3.65 3.70 3.14 4.76 11.27 -42.97%
P/NAPS 0.69 0.54 0.60 0.60 0.71 0.47 0.32 66.82%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 13/08/10 18/05/10 27/01/10 23/11/09 11/08/09 05/05/09 -
Price 1.96 1.38 1.23 1.38 1.44 1.61 0.88 -
P/RPS 1.62 1.21 1.13 1.53 1.79 1.94 0.94 43.69%
P/EPS 10.59 8.05 11.68 18.01 28.18 35.75 15.45 -22.24%
EY 9.44 12.43 8.56 5.55 3.55 2.80 6.47 28.61%
DY 4.08 5.80 4.07 3.62 3.47 3.11 9.09 -41.34%
P/NAPS 0.82 0.59 0.54 0.61 0.64 0.73 0.39 64.04%

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