[WINGTM] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
08-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 61.88%
YoY- 26.25%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 151,841 129,457 185,798 148,864 126,021 139,761 131,189 2.27%
PBT 26,891 14,493 93,391 19,345 3,707 3,964 6,295 24.98%
Tax -6,550 -3,983 -9,239 -6,255 -1,421 -2,791 -3,562 9.80%
NP 20,341 10,510 84,152 13,090 2,286 1,173 2,733 36.11%
-
NP to SH 20,341 10,510 84,152 13,090 3,012 1,173 2,733 36.11%
-
Tax Rate 24.36% 27.48% 9.89% 32.33% 38.33% 70.41% 56.58% -
Total Cost 131,500 118,947 101,646 135,774 123,735 138,588 128,456 0.36%
-
Net Worth 699,805 690,301 711,322 581,456 311,052 624,543 590,310 2.64%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - 6,221 - - -
Div Payout % - - - - 206.54% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 699,805 690,301 711,322 581,456 311,052 624,543 590,310 2.64%
NOSH 311,024 310,946 317,554 312,611 311,052 317,027 312,333 -0.06%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 13.40% 8.12% 45.29% 8.79% 1.81% 0.84% 2.08% -
ROE 2.91% 1.52% 11.83% 2.25% 0.97% 0.19% 0.46% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 48.82 41.63 58.51 47.62 40.51 44.08 42.00 2.33%
EPS 6.54 3.38 26.50 4.18 0.96 0.37 0.87 36.32%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.25 2.22 2.24 1.86 1.00 1.97 1.89 2.71%
Adjusted Per Share Value based on latest NOSH - 312,749
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 31.16 26.56 38.13 30.55 25.86 28.68 26.92 2.27%
EPS 4.17 2.16 17.27 2.69 0.62 0.24 0.56 36.12%
DPS 0.00 0.00 0.00 0.00 1.28 0.00 0.00 -
NAPS 1.436 1.4165 1.4596 1.1931 0.6383 1.2816 1.2113 2.64%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/06/05 30/06/04 30/06/03 -
Price 1.35 0.69 1.89 0.86 0.58 0.73 0.61 -
P/RPS 2.77 1.66 3.23 1.81 1.43 1.66 1.45 10.45%
P/EPS 20.64 20.41 7.13 20.54 59.90 197.30 69.71 -17.05%
EY 4.84 4.90 14.02 4.87 1.67 0.51 1.43 20.59%
DY 0.00 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 0.60 0.31 0.84 0.46 0.58 0.37 0.32 10.13%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/01/10 20/01/09 24/01/08 08/02/07 17/08/05 12/08/04 25/08/03 -
Price 1.38 0.70 1.82 0.97 0.58 0.69 0.67 -
P/RPS 2.83 1.68 3.11 2.04 1.43 1.57 1.60 9.15%
P/EPS 21.10 20.71 6.87 23.17 59.90 186.49 76.57 -17.96%
EY 4.74 4.83 14.56 4.32 1.67 0.54 1.31 21.84%
DY 0.00 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 0.61 0.32 0.81 0.52 0.58 0.35 0.35 8.90%

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