[WINGTM] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 2.64%
YoY- 40.9%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 327,636 369,816 360,948 349,026 345,672 354,252 345,602 -3.49%
PBT 77,988 96,773 86,190 77,724 73,644 74,385 62,941 15.34%
Tax -20,524 3,638 -23,356 -20,404 -17,800 -21,144 -16,828 14.13%
NP 57,464 100,411 62,834 57,320 55,844 53,241 46,113 15.78%
-
NP to SH 57,464 100,411 62,834 57,320 55,844 53,241 46,113 15.78%
-
Tax Rate 26.32% -3.76% 27.10% 26.25% 24.17% 28.43% 26.74% -
Total Cost 270,172 269,405 298,113 291,706 289,828 301,011 299,489 -6.63%
-
Net Worth 826,279 811,275 754,265 737,504 741,484 730,819 712,227 10.39%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 24,962 - - - 24,878 - -
Div Payout % - 24.86% - - - 46.73% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 826,279 811,275 754,265 737,504 741,484 730,819 712,227 10.39%
NOSH 312,984 312,029 311,679 311,183 310,244 310,987 311,016 0.42%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.54% 27.15% 17.41% 16.42% 16.16% 15.03% 13.34% -
ROE 6.95% 12.38% 8.33% 7.77% 7.53% 7.29% 6.47% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 104.68 118.52 115.81 112.16 111.42 113.91 111.12 -3.89%
EPS 18.36 32.18 20.16 18.42 18.00 17.12 14.83 15.28%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.64 2.60 2.42 2.37 2.39 2.35 2.29 9.93%
Adjusted Per Share Value based on latest NOSH - 312,080
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 67.23 75.89 74.07 71.62 70.93 72.69 70.92 -3.49%
EPS 11.79 20.60 12.89 11.76 11.46 10.93 9.46 15.79%
DPS 0.00 5.12 0.00 0.00 0.00 5.11 0.00 -
NAPS 1.6955 1.6647 1.5478 1.5134 1.5215 1.4996 1.4615 10.39%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.54 1.78 1.75 1.85 1.65 1.26 1.37 -
P/RPS 1.47 1.50 1.51 1.65 1.48 1.11 1.23 12.60%
P/EPS 8.39 5.53 8.68 10.04 9.17 7.36 9.24 -6.22%
EY 11.92 18.08 11.52 9.96 10.91 13.59 10.82 6.66%
DY 0.00 4.49 0.00 0.00 0.00 6.35 0.00 -
P/NAPS 0.58 0.68 0.72 0.78 0.69 0.54 0.60 -2.23%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 15/08/11 26/05/11 28/02/11 11/11/10 13/08/10 18/05/10 -
Price 1.59 1.71 1.72 1.69 1.96 1.38 1.23 -
P/RPS 1.52 1.44 1.49 1.51 1.76 1.21 1.11 23.29%
P/EPS 8.66 5.31 8.53 9.17 10.89 8.06 8.30 2.86%
EY 11.55 18.82 11.72 10.90 9.18 12.41 12.05 -2.78%
DY 0.00 4.68 0.00 0.00 0.00 5.80 0.00 -
P/NAPS 0.60 0.66 0.71 0.71 0.82 0.59 0.54 7.26%

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