[WINGTM] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -73.78%
YoY- 42.39%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 369,816 270,711 174,513 86,418 354,252 259,202 151,841 81.31%
PBT 96,773 64,643 38,862 18,411 74,385 47,206 26,891 135.38%
Tax 3,638 -17,517 -10,202 -4,450 -21,144 -12,621 -6,550 -
NP 100,411 47,126 28,660 13,961 53,241 34,585 20,341 190.76%
-
NP to SH 100,411 47,126 28,660 13,961 53,241 34,585 20,341 190.76%
-
Tax Rate -3.76% 27.10% 26.25% 24.17% 28.43% 26.74% 24.36% -
Total Cost 269,405 223,585 145,853 72,457 301,011 224,617 131,500 61.51%
-
Net Worth 811,275 754,265 737,504 741,484 730,819 712,227 699,805 10.38%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 24,962 - - - 24,878 - - -
Div Payout % 24.86% - - - 46.73% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 811,275 754,265 737,504 741,484 730,819 712,227 699,805 10.38%
NOSH 312,029 311,679 311,183 310,244 310,987 311,016 311,024 0.21%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 27.15% 17.41% 16.42% 16.16% 15.03% 13.34% 13.40% -
ROE 12.38% 6.25% 3.89% 1.88% 7.29% 4.86% 2.91% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 118.52 86.86 56.08 27.85 113.91 83.34 48.82 80.92%
EPS 32.18 15.12 9.21 4.50 17.12 11.12 6.54 190.13%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.60 2.42 2.37 2.39 2.35 2.29 2.25 10.14%
Adjusted Per Share Value based on latest NOSH - 310,244
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 75.89 55.55 35.81 17.73 72.69 53.19 31.16 81.31%
EPS 20.60 9.67 5.88 2.86 10.93 7.10 4.17 190.90%
DPS 5.12 0.00 0.00 0.00 5.11 0.00 0.00 -
NAPS 1.6647 1.5478 1.5134 1.5215 1.4996 1.4615 1.436 10.38%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.78 1.75 1.85 1.65 1.26 1.37 1.35 -
P/RPS 1.50 2.01 3.30 5.92 1.11 1.64 2.77 -33.63%
P/EPS 5.53 11.57 20.09 36.67 7.36 12.32 20.64 -58.53%
EY 18.08 8.64 4.98 2.73 13.59 8.12 4.84 141.33%
DY 4.49 0.00 0.00 0.00 6.35 0.00 0.00 -
P/NAPS 0.68 0.72 0.78 0.69 0.54 0.60 0.60 8.72%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 26/05/11 28/02/11 11/11/10 13/08/10 18/05/10 27/01/10 -
Price 1.71 1.72 1.69 1.96 1.38 1.23 1.38 -
P/RPS 1.44 1.98 3.01 7.04 1.21 1.48 2.83 -36.34%
P/EPS 5.31 11.38 18.35 43.56 8.06 11.06 21.10 -60.24%
EY 18.82 8.79 5.45 2.30 12.41 9.04 4.74 151.37%
DY 4.68 0.00 0.00 0.00 5.80 0.00 0.00 -
P/NAPS 0.66 0.71 0.71 0.82 0.59 0.54 0.61 5.40%

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