[WINGTM] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -91.02%
YoY- -24.19%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 258,574 179,661 129,457 74,208 381,955 270,569 185,798 24.67%
PBT 25,255 22,398 14,493 10,503 137,627 98,383 93,391 -58.21%
Tax -11,203 -6,505 -3,983 -2,504 -48,567 -11,150 -9,239 13.72%
NP 14,052 15,893 10,510 7,999 89,060 87,233 84,152 -69.70%
-
NP to SH 14,052 15,893 10,510 7,999 89,060 87,233 84,152 -69.70%
-
Tax Rate 44.36% 29.04% 27.48% 23.84% 35.29% 11.33% 9.89% -
Total Cost 244,522 163,768 118,947 66,209 292,895 183,336 101,646 79.63%
-
Net Worth 690,164 693,569 690,301 706,526 707,538 706,953 711,322 -1.99%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 15,544 - - - 25,156 - - -
Div Payout % 110.62% - - - 28.25% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 690,164 693,569 690,301 706,526 707,538 706,953 711,322 -1.99%
NOSH 310,884 311,017 310,946 311,245 314,461 315,604 317,554 -1.40%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.43% 8.85% 8.12% 10.78% 23.32% 32.24% 45.29% -
ROE 2.04% 2.29% 1.52% 1.13% 12.59% 12.34% 11.83% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 83.17 57.77 41.63 23.84 121.46 85.73 58.51 26.44%
EPS 4.52 5.11 3.38 2.57 28.32 27.64 26.50 -69.27%
DPS 5.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.22 2.23 2.22 2.27 2.25 2.24 2.24 -0.59%
Adjusted Per Share Value based on latest NOSH - 311,245
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 53.06 36.87 26.56 15.23 78.38 55.52 38.13 24.66%
EPS 2.88 3.26 2.16 1.64 18.28 17.90 17.27 -69.73%
DPS 3.19 0.00 0.00 0.00 5.16 0.00 0.00 -
NAPS 1.4162 1.4232 1.4165 1.4498 1.4519 1.4507 1.4596 -1.99%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.05 0.71 0.69 0.88 0.94 1.17 1.89 -
P/RPS 1.26 1.23 1.66 3.69 0.77 1.36 3.23 -46.64%
P/EPS 23.23 13.89 20.41 34.24 3.32 4.23 7.13 119.93%
EY 4.30 7.20 4.90 2.92 30.13 23.62 14.02 -54.55%
DY 4.76 0.00 0.00 0.00 8.51 0.00 0.00 -
P/NAPS 0.47 0.32 0.31 0.39 0.42 0.52 0.84 -32.12%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 11/08/09 05/05/09 20/01/09 25/11/08 21/08/08 29/05/08 24/01/08 -
Price 1.61 0.88 0.70 0.75 0.88 1.12 1.82 -
P/RPS 1.94 1.52 1.68 3.15 0.72 1.31 3.11 -27.01%
P/EPS 35.62 17.22 20.71 29.18 3.11 4.05 6.87 199.86%
EY 2.81 5.81 4.83 3.43 32.18 24.68 14.56 -66.63%
DY 3.11 0.00 0.00 0.00 9.09 0.00 0.00 -
P/NAPS 0.73 0.39 0.32 0.33 0.39 0.50 0.81 -6.70%

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