[WINGTM] YoY TTM 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- 37.1%
YoY- 84.79%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/09/04 CAGR
Revenue 561,368 422,588 365,761 338,115 291,047 350,860 295,680 7.83%
PBT 132,097 130,268 91,822 50,063 61,642 145,520 12,729 31.66%
Tax -35,740 -7,019 -26,040 -17,319 -43,922 -17,404 -6,579 22.01%
NP 96,357 123,249 65,782 32,744 17,720 128,116 6,150 38.20%
-
NP to SH 96,357 123,249 65,782 32,744 17,720 128,116 6,150 38.20%
-
Tax Rate 27.06% 5.39% 28.36% 34.59% 71.25% 11.96% 51.69% -
Total Cost 465,011 299,339 299,979 305,371 273,327 222,744 289,530 5.72%
-
Net Worth 964,254 857,309 757,418 712,199 693,878 697,115 621,605 5.29%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/09/04 CAGR
Div 25,024 25,031 24,833 15,601 25,133 - 5,400 19.75%
Div Payout % 25.97% 20.31% 37.75% 47.65% 141.84% - 87.80% -
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 964,254 857,309 757,418 712,199 693,878 697,115 621,605 5.29%
NOSH 314,089 312,886 312,983 311,004 311,156 311,212 313,942 0.00%
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 17.16% 29.17% 17.98% 9.68% 6.09% 36.51% 2.08% -
ROE 9.99% 14.38% 8.69% 4.60% 2.55% 18.38% 0.99% -
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 178.73 135.06 116.86 108.72 93.54 112.74 94.18 7.82%
EPS 30.68 39.39 21.02 10.53 5.69 41.17 1.96 38.18%
DPS 8.00 8.00 8.00 5.00 8.00 0.00 1.72 19.81%
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 115.19 86.71 75.05 69.38 59.72 72.00 60.67 7.83%
EPS 19.77 25.29 13.50 6.72 3.64 26.29 1.26 38.22%
DPS 5.14 5.14 5.10 3.20 5.16 0.00 1.11 19.74%
NAPS 1.9786 1.7592 1.5542 1.4614 1.4238 1.4305 1.2755 5.29%
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 1.06 1.16 1.50 1.26 0.76 1.04 0.71 4.82%
P/EPS 6.19 3.96 8.33 13.01 12.47 2.84 34.20 -18.20%
EY 16.15 25.25 12.01 7.69 8.02 35.19 2.92 22.27%
DY 4.21 5.13 4.57 3.65 11.27 0.00 2.57 5.97%
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 1.14 1.22 1.47 1.13 0.94 0.99 0.70 5.90%
P/EPS 6.65 4.19 8.18 11.68 15.45 2.72 33.69 -17.37%
EY 15.04 23.87 12.22 8.56 6.47 36.76 2.97 21.01%
DY 3.92 4.85 4.65 4.07 9.09 0.00 2.61 4.89%
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