[WINGTM] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
20-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -82.18%
YoY- -88.66%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Revenue 402,044 376,924 280,958 325,614 345,373 284,722 300,206 4.59%
PBT 119,509 86,356 37,653 58,729 149,831 -5,149 13,930 39.14%
Tax -2,074 -24,796 -13,770 -43,311 -13,886 -12,451 -5,411 -13.70%
NP 117,435 61,560 23,883 15,418 135,945 -17,600 8,519 49.66%
-
NP to SH 117,435 61,560 23,883 15,418 135,945 -17,600 8,519 49.66%
-
Tax Rate 1.74% 28.71% 36.57% 73.75% 9.27% - 38.84% -
Total Cost 284,609 315,364 257,075 310,196 209,428 302,322 291,687 -0.37%
-
Net Worth 833,058 739,631 701,360 688,200 709,407 581,714 313,684 16.19%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Div 25,031 24,833 15,601 25,133 - 6,257 6,273 23.69%
Div Payout % 21.31% 40.34% 65.33% 163.01% - 0.00% 73.64% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Net Worth 833,058 739,631 701,360 688,200 709,407 581,714 313,684 16.19%
NOSH 313,180 312,080 311,715 309,999 316,699 312,749 313,684 -0.02%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
NP Margin 29.21% 16.33% 8.50% 4.74% 39.36% -6.18% 2.84% -
ROE 14.10% 8.32% 3.41% 2.24% 19.16% -3.03% 2.72% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
RPS 128.37 120.78 90.13 105.04 109.05 91.04 95.70 4.61%
EPS 37.50 19.73 7.66 4.97 42.93 -5.63 2.72 49.66%
DPS 8.00 8.00 5.00 8.00 0.00 2.00 2.00 23.74%
NAPS 2.66 2.37 2.25 2.22 2.24 1.86 1.00 16.22%
Adjusted Per Share Value based on latest NOSH - 309,999
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
RPS 82.50 77.34 57.65 66.82 70.87 58.42 61.60 4.59%
EPS 24.10 12.63 4.90 3.16 27.90 -3.61 1.75 49.63%
DPS 5.14 5.10 3.20 5.16 0.00 1.28 1.29 23.67%
NAPS 1.7094 1.5177 1.4392 1.4122 1.4557 1.1937 0.6437 16.19%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/06/05 -
Price 1.50 1.85 1.35 0.69 1.89 0.86 0.58 -
P/RPS 1.17 1.53 1.50 0.66 1.73 0.94 0.61 10.52%
P/EPS 4.00 9.38 17.62 13.87 4.40 -15.28 21.36 -22.69%
EY 25.00 10.66 5.68 7.21 22.71 -6.54 4.68 29.37%
DY 5.33 4.32 3.70 11.59 0.00 2.33 3.45 6.91%
P/NAPS 0.56 0.78 0.60 0.31 0.84 0.46 0.58 -0.53%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Date 15/02/12 28/02/11 27/01/10 20/01/09 24/01/08 08/02/07 17/08/05 -
Price 1.57 1.69 1.38 0.70 1.82 0.97 0.58 -
P/RPS 1.22 1.40 1.53 0.67 1.67 1.07 0.61 11.24%
P/EPS 4.19 8.57 18.01 14.07 4.24 -17.24 21.36 -22.14%
EY 23.88 11.67 5.55 7.11 23.59 -5.80 4.68 28.46%
DY 5.10 4.73 3.62 11.43 0.00 2.06 3.45 6.19%
P/NAPS 0.59 0.71 0.61 0.32 0.81 0.52 0.58 0.26%

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