[WINGTM] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 9.62%
YoY- 36.26%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 413,482 327,636 369,816 360,948 349,026 345,672 354,252 10.82%
PBT 123,196 77,988 96,773 86,190 77,724 73,644 74,385 39.85%
Tax -31,828 -20,524 3,638 -23,356 -20,404 -17,800 -21,144 31.24%
NP 91,368 57,464 100,411 62,834 57,320 55,844 53,241 43.19%
-
NP to SH 91,368 57,464 100,411 62,834 57,320 55,844 53,241 43.19%
-
Tax Rate 25.84% 26.32% -3.76% 27.10% 26.25% 24.17% 28.43% -
Total Cost 322,114 270,172 269,405 298,113 291,706 289,828 301,011 4.60%
-
Net Worth 832,324 826,279 811,275 754,265 737,504 741,484 730,819 9.03%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 24,962 - - - 24,878 -
Div Payout % - - 24.86% - - - 46.73% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 832,324 826,279 811,275 754,265 737,504 741,484 730,819 9.03%
NOSH 312,904 312,984 312,029 311,679 311,183 310,244 310,987 0.40%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 22.10% 17.54% 27.15% 17.41% 16.42% 16.16% 15.03% -
ROE 10.98% 6.95% 12.38% 8.33% 7.77% 7.53% 7.29% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 132.14 104.68 118.52 115.81 112.16 111.42 113.91 10.37%
EPS 29.20 18.36 32.18 20.16 18.42 18.00 17.12 42.61%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 2.66 2.64 2.60 2.42 2.37 2.39 2.35 8.58%
Adjusted Per Share Value based on latest NOSH - 312,983
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 84.85 67.23 75.89 74.07 71.62 70.93 72.69 10.83%
EPS 18.75 11.79 20.60 12.89 11.76 11.46 10.93 43.16%
DPS 0.00 0.00 5.12 0.00 0.00 0.00 5.11 -
NAPS 1.7079 1.6955 1.6647 1.5478 1.5134 1.5215 1.4996 9.03%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.50 1.54 1.78 1.75 1.85 1.65 1.26 -
P/RPS 1.14 1.47 1.50 1.51 1.65 1.48 1.11 1.78%
P/EPS 5.14 8.39 5.53 8.68 10.04 9.17 7.36 -21.23%
EY 19.47 11.92 18.08 11.52 9.96 10.91 13.59 27.00%
DY 0.00 0.00 4.49 0.00 0.00 0.00 6.35 -
P/NAPS 0.56 0.58 0.68 0.72 0.78 0.69 0.54 2.44%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 15/02/12 29/11/11 15/08/11 26/05/11 28/02/11 11/11/10 13/08/10 -
Price 1.57 1.59 1.71 1.72 1.69 1.96 1.38 -
P/RPS 1.19 1.52 1.44 1.49 1.51 1.76 1.21 -1.10%
P/EPS 5.38 8.66 5.31 8.53 9.17 10.89 8.06 -23.56%
EY 18.60 11.55 18.82 11.72 10.90 9.18 12.41 30.87%
DY 0.00 0.00 4.68 0.00 0.00 0.00 5.80 -
P/NAPS 0.59 0.60 0.66 0.71 0.71 0.82 0.59 0.00%

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