[WINGTM] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
05-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 14.93%
YoY- -86.17%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 280,958 249,048 258,574 291,047 325,614 360,046 381,955 -18.46%
PBT 37,653 27,034 25,255 61,642 58,729 132,536 137,627 -57.75%
Tax -13,770 -11,176 -11,203 -43,922 -43,311 -46,028 -48,567 -56.74%
NP 23,883 15,858 14,052 17,720 15,418 86,508 89,060 -58.31%
-
NP to SH 23,883 15,858 14,052 17,720 15,418 86,508 89,060 -58.31%
-
Tax Rate 36.57% 41.34% 44.36% 71.25% 73.75% 34.73% 35.29% -
Total Cost 257,075 233,190 244,522 273,327 310,196 273,538 292,895 -8.30%
-
Net Worth 701,360 698,140 692,715 693,878 688,200 706,526 628,333 7.58%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 15,601 15,601 15,601 25,133 25,133 25,133 25,133 -27.16%
Div Payout % 65.33% 98.38% 111.03% 141.84% 163.01% 29.05% 28.22% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 701,360 698,140 692,715 693,878 688,200 706,526 628,333 7.58%
NOSH 311,715 310,284 312,033 311,156 309,999 311,245 314,166 -0.51%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.50% 6.37% 5.43% 6.09% 4.74% 24.03% 23.32% -
ROE 3.41% 2.27% 2.03% 2.55% 2.24% 12.24% 14.17% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 90.13 80.26 82.87 93.54 105.04 115.68 121.58 -18.04%
EPS 7.66 5.11 4.50 5.69 4.97 27.79 28.35 -58.10%
DPS 5.00 5.00 5.00 8.00 8.00 8.00 8.00 -26.83%
NAPS 2.25 2.25 2.22 2.23 2.22 2.27 2.00 8.14%
Adjusted Per Share Value based on latest NOSH - 311,156
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 57.65 51.10 53.06 59.72 66.82 73.88 78.38 -18.47%
EPS 4.90 3.25 2.88 3.64 3.16 17.75 18.28 -58.32%
DPS 3.20 3.20 3.20 5.16 5.16 5.16 5.16 -27.21%
NAPS 1.4392 1.4326 1.4215 1.4238 1.4122 1.4498 1.2893 7.58%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.35 1.59 1.05 0.71 0.69 0.88 0.94 -
P/RPS 1.50 1.98 1.27 0.76 0.66 0.76 0.77 55.78%
P/EPS 17.62 31.11 23.32 12.47 13.87 3.17 3.32 203.33%
EY 5.68 3.21 4.29 8.02 7.21 31.58 30.16 -67.04%
DY 3.70 3.14 4.76 11.27 11.59 9.09 8.51 -42.52%
P/NAPS 0.60 0.71 0.47 0.32 0.31 0.39 0.47 17.62%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 27/01/10 23/11/09 11/08/09 05/05/09 20/01/09 25/11/08 21/08/08 -
Price 1.38 1.44 1.61 0.88 0.70 0.75 0.88 -
P/RPS 1.53 1.79 1.94 0.94 0.67 0.65 0.72 65.06%
P/EPS 18.01 28.18 35.75 15.45 14.07 2.70 3.10 222.13%
EY 5.55 3.55 2.80 6.47 7.11 37.06 32.21 -68.93%
DY 3.62 3.47 3.11 9.09 11.43 10.67 9.09 -45.78%
P/NAPS 0.61 0.64 0.73 0.39 0.32 0.33 0.44 24.25%

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