[WINGTM] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 23.43%
YoY- 30.48%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 381,955 360,758 371,596 384,468 444,298 312,005 297,728 18.08%
PBT 137,627 131,177 186,782 62,376 51,291 3,560 38,690 133.20%
Tax -48,567 -14,866 -18,478 -20,172 -17,098 -9,294 -12,510 147.21%
NP 89,060 116,310 168,304 42,204 34,193 -5,734 26,180 126.35%
-
NP to SH 89,060 116,310 168,304 42,204 34,193 -5,734 26,180 126.35%
-
Tax Rate 35.29% 11.33% 9.89% 32.34% 33.34% 261.07% 32.33% -
Total Cost 292,895 244,448 203,292 342,264 410,105 317,739 271,548 5.17%
-
Net Worth 707,538 706,953 711,322 666,211 645,032 590,845 581,456 13.99%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 25,156 - - - 6,262 5,359 - -
Div Payout % 28.25% - - - 18.32% 0.00% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 707,538 706,953 711,322 666,211 645,032 590,845 581,456 13.99%
NOSH 314,461 315,604 317,554 318,761 313,122 312,616 312,610 0.39%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 23.32% 32.24% 45.29% 10.98% 7.70% -1.84% 8.79% -
ROE 12.59% 16.45% 23.66% 6.33% 5.30% -0.97% 4.50% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 121.46 114.31 117.02 120.61 141.89 99.80 95.24 17.61%
EPS 28.32 36.85 53.00 13.24 10.92 -1.83 8.36 125.72%
DPS 8.00 0.00 0.00 0.00 2.00 1.71 0.00 -
NAPS 2.25 2.24 2.24 2.09 2.06 1.89 1.86 13.54%
Adjusted Per Share Value based on latest NOSH - 318,761
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 78.38 74.03 76.25 78.89 91.17 64.02 61.09 18.09%
EPS 18.28 23.87 34.54 8.66 7.02 -1.18 5.37 126.46%
DPS 5.16 0.00 0.00 0.00 1.29 1.10 0.00 -
NAPS 1.4519 1.4507 1.4596 1.3671 1.3236 1.2124 1.1931 13.99%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.94 1.17 1.89 2.14 2.72 0.96 0.86 -
P/RPS 0.77 1.02 1.62 1.77 1.92 0.96 0.90 -9.88%
P/EPS 3.32 3.17 3.57 16.16 24.91 -52.34 10.27 -52.92%
EY 30.13 31.50 28.04 6.19 4.01 -1.91 9.74 112.45%
DY 8.51 0.00 0.00 0.00 0.74 1.79 0.00 -
P/NAPS 0.42 0.52 0.84 1.02 1.32 0.51 0.46 -5.88%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 29/05/08 24/01/08 13/11/07 22/08/07 08/05/07 08/02/07 -
Price 0.88 1.12 1.82 2.21 1.71 2.21 0.97 -
P/RPS 0.72 0.98 1.56 1.83 1.21 2.21 1.02 -20.73%
P/EPS 3.11 3.04 3.43 16.69 15.66 -120.48 11.58 -58.40%
EY 32.18 32.90 29.12 5.99 6.39 -0.83 8.63 140.65%
DY 9.09 0.00 0.00 0.00 1.17 0.78 0.00 -
P/NAPS 0.39 0.50 0.81 1.06 0.83 1.17 0.52 -17.46%

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