[WINGTM] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 13.35%
YoY- 117.61%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/09/04 CAGR
Revenue 569,556 431,310 360,948 345,602 239,548 360,758 304,050 7.65%
PBT 145,365 130,850 86,190 62,941 29,864 131,177 13,636 32.08%
Tax -36,784 -37,565 -23,356 -16,828 -8,673 -14,866 -7,718 20.15%
NP 108,581 93,285 62,834 46,113 21,190 116,310 5,917 40.79%
-
NP to SH 108,581 93,285 62,834 46,113 21,190 116,310 5,917 40.79%
-
Tax Rate 25.30% 28.71% 27.10% 26.74% 29.04% 11.33% 56.60% -
Total Cost 460,974 338,025 298,113 299,489 218,357 244,448 298,133 5.25%
-
Net Worth 963,795 857,724 754,265 712,227 693,569 706,953 618,819 5.34%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/09/04 CAGR
Net Worth 963,795 857,724 754,265 712,227 693,569 706,953 618,819 5.34%
NOSH 313,939 313,038 311,679 311,016 311,017 315,604 312,535 0.05%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/09/04 CAGR
NP Margin 19.06% 21.63% 17.41% 13.34% 8.85% 32.24% 1.95% -
ROE 11.27% 10.88% 8.33% 6.47% 3.06% 16.45% 0.96% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/09/04 CAGR
RPS 181.42 137.78 115.81 111.12 77.02 114.31 97.29 7.60%
EPS 34.59 29.80 20.16 14.83 6.81 36.85 1.89 40.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 2.74 2.42 2.29 2.23 2.24 1.98 5.29%
Adjusted Per Share Value based on latest NOSH - 311,004
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/09/04 CAGR
RPS 116.87 88.50 74.07 70.92 49.16 74.03 62.39 7.65%
EPS 22.28 19.14 12.89 9.46 4.35 23.87 1.21 40.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9777 1.76 1.5478 1.4615 1.4232 1.4507 1.2698 5.34%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/09/04 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/09/04 -
Price 1.90 1.56 1.75 1.37 0.71 1.17 0.67 -
P/RPS 1.05 1.13 1.51 1.23 0.92 1.02 0.69 5.06%
P/EPS 5.49 5.23 8.68 9.24 10.42 3.17 35.39 -19.67%
EY 18.20 19.10 11.52 10.82 9.60 31.50 2.83 24.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.57 0.72 0.60 0.32 0.52 0.34 7.32%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/09/04 CAGR
Date 09/05/13 14/05/12 26/05/11 18/05/10 05/05/09 29/05/08 08/11/04 -
Price 2.04 1.65 1.72 1.23 0.88 1.12 0.66 -
P/RPS 1.12 1.20 1.49 1.11 1.14 0.98 0.68 6.04%
P/EPS 5.90 5.54 8.53 8.30 12.92 3.04 34.86 -18.85%
EY 16.95 18.06 11.72 12.05 7.74 32.90 2.87 23.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.60 0.71 0.54 0.39 0.50 0.33 8.49%

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