[WINGTM] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
08-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -19.06%
YoY- 152.51%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 384,468 444,298 312,005 297,728 316,204 262,816 244,736 35.10%
PBT 62,376 51,291 3,560 38,690 48,608 -48,986 9,632 247.03%
Tax -20,172 -17,098 -9,294 -12,510 -16,264 -12,394 -4,372 176.89%
NP 42,204 34,193 -5,734 26,180 32,344 -61,380 5,260 300.27%
-
NP to SH 42,204 34,193 -5,734 26,180 32,344 -61,380 5,260 300.27%
-
Tax Rate 32.34% 33.34% 261.07% 32.33% 33.46% - 45.39% -
Total Cost 342,264 410,105 317,739 271,548 283,860 324,196 239,476 26.85%
-
Net Worth 666,211 645,032 590,845 581,456 575,260 566,247 626,190 4.21%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 6,262 5,359 - - 12,513 - -
Div Payout % - 18.32% 0.00% - - 0.00% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 666,211 645,032 590,845 581,456 575,260 566,247 626,190 4.21%
NOSH 318,761 313,122 312,616 312,610 312,641 312,844 313,095 1.20%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.98% 7.70% -1.84% 8.79% 10.23% -23.35% 2.15% -
ROE 6.33% 5.30% -0.97% 4.50% 5.62% -10.84% 0.84% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 120.61 141.89 99.80 95.24 101.14 84.01 78.17 33.48%
EPS 13.24 10.92 -1.83 8.36 10.32 -19.62 1.68 295.52%
DPS 0.00 2.00 1.71 0.00 0.00 4.00 0.00 -
NAPS 2.09 2.06 1.89 1.86 1.84 1.81 2.00 2.97%
Adjusted Per Share Value based on latest NOSH - 312,749
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 78.89 91.17 64.02 61.09 64.88 53.93 50.22 35.09%
EPS 8.66 7.02 -1.18 5.37 6.64 -12.60 1.08 300.11%
DPS 0.00 1.29 1.10 0.00 0.00 2.57 0.00 -
NAPS 1.3671 1.3236 1.2124 1.1931 1.1804 1.1619 1.2849 4.21%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.14 2.72 0.96 0.86 0.65 0.59 0.61 -
P/RPS 1.77 1.92 0.96 0.90 0.64 0.00 0.00 -
P/EPS 16.16 24.91 -52.34 10.27 6.28 0.00 0.00 -
EY 6.19 4.01 -1.91 9.74 15.92 0.00 0.00 -
DY 0.00 0.74 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.32 0.51 0.46 0.35 0.59 0.31 121.06%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 13/11/07 22/08/07 08/05/07 08/02/07 22/11/06 25/08/06 25/05/06 -
Price 2.21 1.71 2.21 0.97 0.74 0.59 0.62 -
P/RPS 1.83 1.21 2.21 1.02 0.73 0.00 0.00 -
P/EPS 16.69 15.66 -120.48 11.58 7.15 0.00 0.00 -
EY 5.99 6.39 -0.83 8.63 13.98 0.00 0.00 -
DY 0.00 1.17 0.78 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.83 1.17 0.52 0.40 0.59 0.31 126.79%

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