[WINGTM] YoY TTM Result on 30-Sep-2008 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -2.87%
YoY- 28.45%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 CAGR
Revenue 365,307 375,988 249,048 360,046 326,440 295,966 311,029 2.50%
PBT 97,859 80,514 27,034 132,536 79,227 -8,086 12,907 36.54%
Tax 2,957 -23,117 -11,176 -46,028 -11,879 -11,261 -6,154 -
NP 100,816 57,397 15,858 86,508 67,348 -19,347 6,753 51.53%
-
NP to SH 100,816 57,397 15,858 86,508 67,348 -19,347 6,753 51.53%
-
Tax Rate -3.02% 28.71% 41.34% 34.73% 14.99% - 47.68% -
Total Cost 264,491 318,591 233,190 273,538 259,092 315,313 304,276 -2.13%
-
Net Worth 826,279 741,484 698,140 706,526 666,211 576,675 630,345 4.24%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 CAGR
Div 25,031 24,833 15,601 25,133 - 6,257 5,400 26.59%
Div Payout % 24.83% 43.27% 98.38% 29.05% - 0.00% 79.96% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 CAGR
Net Worth 826,279 741,484 698,140 706,526 666,211 576,675 630,345 4.24%
NOSH 312,984 310,244 310,284 311,245 318,761 313,410 316,756 -0.18%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 CAGR
NP Margin 27.60% 15.27% 6.37% 24.03% 20.63% -6.54% 2.17% -
ROE 12.20% 7.74% 2.27% 12.24% 10.11% -3.35% 1.07% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 CAGR
RPS 116.72 121.19 80.26 115.68 102.41 94.43 98.19 2.69%
EPS 32.21 18.50 5.11 27.79 21.13 -6.17 2.13 51.83%
DPS 8.00 8.00 5.00 8.00 0.00 2.00 1.70 26.88%
NAPS 2.64 2.39 2.25 2.27 2.09 1.84 1.99 4.44%
Adjusted Per Share Value based on latest NOSH - 311,245
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 CAGR
RPS 74.96 77.15 51.10 73.88 66.99 60.73 63.82 2.50%
EPS 20.69 11.78 3.25 17.75 13.82 -3.97 1.39 51.46%
DPS 5.14 5.10 3.20 5.16 0.00 1.28 1.11 26.57%
NAPS 1.6955 1.5215 1.4326 1.4498 1.3671 1.1833 1.2935 4.24%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 31/03/05 -
Price 1.54 1.65 1.59 0.88 2.14 0.65 0.60 -
P/RPS 1.32 1.36 1.98 0.76 2.09 0.69 0.61 12.60%
P/EPS 4.78 8.92 31.11 3.17 10.13 -10.53 28.14 -23.85%
EY 20.92 11.21 3.21 31.58 9.87 -9.50 3.55 31.35%
DY 5.19 4.85 3.14 9.09 0.00 3.08 2.84 9.71%
P/NAPS 0.58 0.69 0.71 0.39 1.02 0.35 0.30 10.66%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 CAGR
Date 29/11/11 11/11/10 23/11/09 25/11/08 13/11/07 22/11/06 11/05/05 -
Price 1.59 1.96 1.44 0.75 2.21 0.74 0.56 -
P/RPS 1.36 1.62 1.79 0.65 2.16 0.78 0.57 14.30%
P/EPS 4.94 10.59 28.18 2.70 10.46 -11.99 26.27 -22.65%
EY 20.26 9.44 3.55 37.06 9.56 -8.34 3.81 29.29%
DY 5.03 4.08 3.47 10.67 0.00 2.70 3.04 8.04%
P/NAPS 0.60 0.82 0.64 0.33 1.06 0.40 0.28 12.43%

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