[WINGTM] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
20-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -34.3%
YoY- -87.51%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 258,728 258,574 239,548 258,914 296,832 381,955 360,758 -19.86%
PBT 49,128 25,255 29,864 28,986 42,012 137,627 131,177 -48.01%
Tax -9,908 -11,203 -8,673 -7,966 -10,016 -48,567 -14,866 -23.68%
NP 39,220 14,052 21,190 21,020 31,996 89,060 116,310 -51.52%
-
NP to SH 39,220 14,052 21,190 21,020 31,996 89,060 116,310 -51.52%
-
Tax Rate 20.17% 44.36% 29.04% 27.48% 23.84% 35.29% 11.33% -
Total Cost 219,508 244,522 218,357 237,894 264,836 292,895 244,448 -6.91%
-
Net Worth 698,140 690,164 693,569 690,301 706,526 707,538 706,953 -0.83%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 15,544 - - - 25,156 - -
Div Payout % - 110.62% - - - 28.25% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 698,140 690,164 693,569 690,301 706,526 707,538 706,953 -0.83%
NOSH 310,284 310,884 311,017 310,946 311,245 314,461 315,604 -1.12%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.16% 5.43% 8.85% 8.12% 10.78% 23.32% 32.24% -
ROE 5.62% 2.04% 3.06% 3.05% 4.53% 12.59% 16.45% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 83.38 83.17 77.02 83.27 95.37 121.46 114.31 -18.95%
EPS 12.64 4.52 6.81 6.76 10.28 28.32 36.85 -50.96%
DPS 0.00 5.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.25 2.22 2.23 2.22 2.27 2.25 2.24 0.29%
Adjusted Per Share Value based on latest NOSH - 309,999
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 53.09 53.06 49.16 53.13 60.91 78.38 74.03 -19.86%
EPS 8.05 2.88 4.35 4.31 6.57 18.28 23.87 -51.51%
DPS 0.00 3.19 0.00 0.00 0.00 5.16 0.00 -
NAPS 1.4326 1.4162 1.4232 1.4165 1.4498 1.4519 1.4507 -0.83%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.59 1.05 0.71 0.69 0.88 0.94 1.17 -
P/RPS 1.91 1.26 0.92 0.83 0.92 0.77 1.02 51.86%
P/EPS 12.58 23.23 10.42 10.21 8.56 3.32 3.17 150.44%
EY 7.95 4.30 9.60 9.80 11.68 30.13 31.50 -60.02%
DY 0.00 4.76 0.00 0.00 0.00 8.51 0.00 -
P/NAPS 0.71 0.47 0.32 0.31 0.39 0.42 0.52 23.05%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 11/08/09 05/05/09 20/01/09 25/11/08 21/08/08 29/05/08 -
Price 1.44 1.61 0.88 0.70 0.75 0.88 1.12 -
P/RPS 1.73 1.94 1.14 0.84 0.79 0.72 0.98 46.01%
P/EPS 11.39 35.62 12.92 10.36 7.30 3.11 3.04 141.03%
EY 8.78 2.81 7.74 9.66 13.71 32.18 32.90 -58.51%
DY 0.00 3.11 0.00 0.00 0.00 9.09 0.00 -
P/NAPS 0.64 0.73 0.39 0.32 0.33 0.39 0.50 17.87%

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