[WINGTM] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -42.77%
YoY- 2.9%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 457,684 431,310 413,482 327,636 369,816 360,948 349,026 19.82%
PBT 121,211 130,850 123,196 77,988 96,773 86,190 77,724 34.51%
Tax -36,326 -37,565 -31,828 -20,524 3,638 -23,356 -20,404 46.94%
NP 84,885 93,285 91,368 57,464 100,411 62,834 57,320 29.95%
-
NP to SH 84,885 93,285 91,368 57,464 100,411 62,834 57,320 29.95%
-
Tax Rate 29.97% 28.71% 25.84% 26.32% -3.76% 27.10% 26.25% -
Total Cost 372,799 338,025 322,114 270,172 269,405 298,113 291,706 17.78%
-
Net Worth 870,454 857,724 832,324 826,279 811,275 754,265 737,504 11.69%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 25,049 - - - 24,962 - - -
Div Payout % 29.51% - - - 24.86% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 870,454 857,724 832,324 826,279 811,275 754,265 737,504 11.69%
NOSH 313,113 313,038 312,904 312,984 312,029 311,679 311,183 0.41%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 18.55% 21.63% 22.10% 17.54% 27.15% 17.41% 16.42% -
ROE 9.75% 10.88% 10.98% 6.95% 12.38% 8.33% 7.77% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 146.17 137.78 132.14 104.68 118.52 115.81 112.16 19.33%
EPS 27.11 29.80 29.20 18.36 32.18 20.16 18.42 29.41%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.78 2.74 2.66 2.64 2.60 2.42 2.37 11.23%
Adjusted Per Share Value based on latest NOSH - 312,984
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 93.92 88.50 84.85 67.23 75.89 74.07 71.62 19.82%
EPS 17.42 19.14 18.75 11.79 20.60 12.89 11.76 29.97%
DPS 5.14 0.00 0.00 0.00 5.12 0.00 0.00 -
NAPS 1.7862 1.76 1.7079 1.6955 1.6647 1.5478 1.5134 11.69%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.87 1.56 1.50 1.54 1.78 1.75 1.85 -
P/RPS 1.28 1.13 1.14 1.47 1.50 1.51 1.65 -15.58%
P/EPS 6.90 5.23 5.14 8.39 5.53 8.68 10.04 -22.14%
EY 14.50 19.10 19.47 11.92 18.08 11.52 9.96 28.48%
DY 4.28 0.00 0.00 0.00 4.49 0.00 0.00 -
P/NAPS 0.67 0.57 0.56 0.58 0.68 0.72 0.78 -9.64%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 14/05/12 15/02/12 29/11/11 15/08/11 26/05/11 28/02/11 -
Price 1.85 1.65 1.57 1.59 1.71 1.72 1.69 -
P/RPS 1.27 1.20 1.19 1.52 1.44 1.49 1.51 -10.90%
P/EPS 6.82 5.54 5.38 8.66 5.31 8.53 9.17 -17.92%
EY 14.65 18.06 18.60 11.55 18.82 11.72 10.90 21.81%
DY 4.32 0.00 0.00 0.00 4.68 0.00 0.00 -
P/NAPS 0.67 0.60 0.59 0.60 0.66 0.71 0.71 -3.79%

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