[WINGTM] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 107.46%
YoY- 93.54%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 86,418 354,252 259,202 151,841 64,682 258,574 179,661 -38.58%
PBT 18,411 74,385 47,206 26,891 12,282 25,255 22,398 -12.23%
Tax -4,450 -21,144 -12,621 -6,550 -2,477 -11,203 -6,505 -22.34%
NP 13,961 53,241 34,585 20,341 9,805 14,052 15,893 -8.27%
-
NP to SH 13,961 53,241 34,585 20,341 9,805 14,052 15,893 -8.27%
-
Tax Rate 24.17% 28.43% 26.74% 24.36% 20.17% 44.36% 29.04% -
Total Cost 72,457 301,011 224,617 131,500 54,877 244,522 163,768 -41.90%
-
Net Worth 741,484 730,819 712,227 699,805 698,140 690,164 693,569 4.54%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 24,878 - - - 15,544 - -
Div Payout % - 46.73% - - - 110.62% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 741,484 730,819 712,227 699,805 698,140 690,164 693,569 4.54%
NOSH 310,244 310,987 311,016 311,024 310,284 310,884 311,017 -0.16%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 16.16% 15.03% 13.34% 13.40% 15.16% 5.43% 8.85% -
ROE 1.88% 7.29% 4.86% 2.91% 1.40% 2.04% 2.29% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 27.85 113.91 83.34 48.82 20.85 83.17 57.77 -38.49%
EPS 4.50 17.12 11.12 6.54 3.16 4.52 5.11 -8.11%
DPS 0.00 8.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.39 2.35 2.29 2.25 2.25 2.22 2.23 4.72%
Adjusted Per Share Value based on latest NOSH - 311,715
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.73 72.69 53.19 31.16 13.27 53.06 36.87 -38.59%
EPS 2.86 10.93 7.10 4.17 2.01 2.88 3.26 -8.34%
DPS 0.00 5.11 0.00 0.00 0.00 3.19 0.00 -
NAPS 1.5215 1.4996 1.4615 1.436 1.4326 1.4162 1.4232 4.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.65 1.26 1.37 1.35 1.59 1.05 0.71 -
P/RPS 5.92 1.11 1.64 2.77 7.63 1.26 1.23 184.79%
P/EPS 36.67 7.36 12.32 20.64 50.32 23.23 13.89 90.90%
EY 2.73 13.59 8.12 4.84 1.99 4.30 7.20 -47.58%
DY 0.00 6.35 0.00 0.00 0.00 4.76 0.00 -
P/NAPS 0.69 0.54 0.60 0.60 0.71 0.47 0.32 66.82%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 13/08/10 18/05/10 27/01/10 23/11/09 11/08/09 05/05/09 -
Price 1.96 1.38 1.23 1.38 1.44 1.61 0.88 -
P/RPS 7.04 1.21 1.48 2.83 6.91 1.94 1.52 177.59%
P/EPS 43.56 8.06 11.06 21.10 45.57 35.62 17.22 85.54%
EY 2.30 12.41 9.04 4.74 2.19 2.81 5.81 -46.05%
DY 0.00 5.80 0.00 0.00 0.00 3.11 0.00 -
P/NAPS 0.82 0.59 0.54 0.61 0.64 0.73 0.39 64.04%

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