[WINGTM] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 12.85%
YoY- -81.67%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 478,509 365,307 375,988 249,048 360,046 326,440 295,966 8.32%
PBT 127,613 97,859 80,514 27,034 132,536 79,227 -8,086 -
Tax -38,784 2,957 -23,117 -11,176 -46,028 -11,879 -11,261 22.86%
NP 88,829 100,816 57,397 15,858 86,508 67,348 -19,347 -
-
NP to SH 88,829 100,816 57,397 15,858 86,508 67,348 -19,347 -
-
Tax Rate 30.39% -3.02% 28.71% 41.34% 34.73% 14.99% - -
Total Cost 389,680 264,491 318,591 233,190 273,538 259,092 315,313 3.58%
-
Net Worth 923,351 826,279 741,484 698,140 706,526 666,211 576,675 8.15%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 25,024 25,031 24,833 15,601 25,133 - 6,257 25.96%
Div Payout % 28.17% 24.83% 43.27% 98.38% 29.05% - 0.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 923,351 826,279 741,484 698,140 706,526 666,211 576,675 8.15%
NOSH 314,065 312,984 310,244 310,284 311,245 318,761 313,410 0.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 18.56% 27.60% 15.27% 6.37% 24.03% 20.63% -6.54% -
ROE 9.62% 12.20% 7.74% 2.27% 12.24% 10.11% -3.35% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 152.36 116.72 121.19 80.26 115.68 102.41 94.43 8.29%
EPS 28.28 32.21 18.50 5.11 27.79 21.13 -6.17 -
DPS 8.00 8.00 8.00 5.00 8.00 0.00 2.00 25.96%
NAPS 2.94 2.64 2.39 2.25 2.27 2.09 1.84 8.11%
Adjusted Per Share Value based on latest NOSH - 310,284
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 98.19 74.96 77.15 51.10 73.88 66.99 60.73 8.32%
EPS 18.23 20.69 11.78 3.25 17.75 13.82 -3.97 -
DPS 5.14 5.14 5.10 3.20 5.16 0.00 1.28 26.04%
NAPS 1.8947 1.6955 1.5215 1.4326 1.4498 1.3671 1.1833 8.15%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.63 1.54 1.65 1.59 0.88 2.14 0.65 -
P/RPS 1.07 1.32 1.36 1.98 0.76 2.09 0.69 7.57%
P/EPS 5.76 4.78 8.92 31.11 3.17 10.13 -10.53 -
EY 17.35 20.92 11.21 3.21 31.58 9.87 -9.50 -
DY 4.91 5.19 4.85 3.14 9.09 0.00 3.08 8.07%
P/NAPS 0.55 0.58 0.69 0.71 0.39 1.02 0.35 7.81%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 29/11/11 11/11/10 23/11/09 25/11/08 13/11/07 22/11/06 -
Price 1.80 1.59 1.96 1.44 0.75 2.21 0.74 -
P/RPS 1.18 1.36 1.62 1.79 0.65 2.16 0.78 7.13%
P/EPS 6.36 4.94 10.59 28.18 2.70 10.46 -11.99 -
EY 15.71 20.26 9.44 3.55 37.06 9.56 -8.34 -
DY 4.44 5.03 4.08 3.47 10.67 0.00 2.70 8.63%
P/NAPS 0.61 0.60 0.82 0.64 0.33 1.06 0.40 7.27%

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