[WINGTM] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 152.69%
YoY- 201.74%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 444,298 312,005 297,728 316,204 262,816 244,736 297,257 30.82%
PBT 51,291 3,560 38,690 48,608 -48,986 9,632 14,542 132.24%
Tax -17,098 -9,294 -12,510 -16,264 -12,394 -4,372 -4,900 130.58%
NP 34,193 -5,734 26,180 32,344 -61,380 5,260 9,642 133.08%
-
NP to SH 34,193 -5,734 26,180 32,344 -61,380 5,260 10,368 122.04%
-
Tax Rate 33.34% 261.07% 32.33% 33.46% - 45.39% 33.70% -
Total Cost 410,105 317,739 271,548 283,860 324,196 239,476 287,615 26.76%
-
Net Worth 645,032 590,845 581,456 575,260 566,247 626,190 609,650 3.84%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,262 5,359 - - 12,513 - 6,252 0.10%
Div Payout % 18.32% 0.00% - - 0.00% - 60.31% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 645,032 590,845 581,456 575,260 566,247 626,190 609,650 3.84%
NOSH 313,122 312,616 312,610 312,641 312,844 313,095 312,641 0.10%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.70% -1.84% 8.79% 10.23% -23.35% 2.15% 3.24% -
ROE 5.30% -0.97% 4.50% 5.62% -10.84% 0.84% 1.70% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 141.89 99.80 95.24 101.14 84.01 78.17 95.08 30.68%
EPS 10.92 -1.83 8.36 10.32 -19.62 1.68 3.31 122.09%
DPS 2.00 1.71 0.00 0.00 4.00 0.00 2.00 0.00%
NAPS 2.06 1.89 1.86 1.84 1.81 2.00 1.95 3.73%
Adjusted Per Share Value based on latest NOSH - 313,410
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 91.17 64.02 61.09 64.88 53.93 50.22 61.00 30.81%
EPS 7.02 -1.18 5.37 6.64 -12.60 1.08 2.13 121.94%
DPS 1.29 1.10 0.00 0.00 2.57 0.00 1.28 0.52%
NAPS 1.3236 1.2124 1.1931 1.1804 1.1619 1.2849 1.251 3.84%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.72 0.96 0.86 0.65 0.59 0.61 0.63 -
P/RPS 1.92 0.96 0.90 0.64 0.00 0.00 0.66 104.18%
P/EPS 24.91 -52.34 10.27 6.28 0.00 0.00 19.00 19.84%
EY 4.01 -1.91 9.74 15.92 0.00 0.00 5.26 -16.58%
DY 0.74 1.79 0.00 0.00 0.00 0.00 3.17 -62.18%
P/NAPS 1.32 0.51 0.46 0.35 0.59 0.31 0.32 157.87%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 08/05/07 08/02/07 22/11/06 25/08/06 25/05/06 16/02/06 -
Price 1.71 2.21 0.97 0.74 0.59 0.62 0.61 -
P/RPS 1.21 2.21 1.02 0.73 0.00 0.00 0.64 53.07%
P/EPS 15.66 -120.48 11.58 7.15 0.00 0.00 18.39 -10.18%
EY 6.39 -0.83 8.63 13.98 0.00 0.00 5.44 11.36%
DY 1.17 0.78 0.00 0.00 0.00 0.00 3.28 -49.79%
P/NAPS 0.83 1.17 0.52 0.40 0.59 0.31 0.31 93.16%

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