[WINGTM] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 70.03%
YoY- 117.61%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 174,513 86,418 354,252 259,202 151,841 64,682 258,574 -23.00%
PBT 38,862 18,411 74,385 47,206 26,891 12,282 25,255 33.18%
Tax -10,202 -4,450 -21,144 -12,621 -6,550 -2,477 -11,203 -6.03%
NP 28,660 13,961 53,241 34,585 20,341 9,805 14,052 60.61%
-
NP to SH 28,660 13,961 53,241 34,585 20,341 9,805 14,052 60.61%
-
Tax Rate 26.25% 24.17% 28.43% 26.74% 24.36% 20.17% 44.36% -
Total Cost 145,853 72,457 301,011 224,617 131,500 54,877 244,522 -29.07%
-
Net Worth 737,504 741,484 730,819 712,227 699,805 698,140 690,164 4.50%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 24,878 - - - 15,544 -
Div Payout % - - 46.73% - - - 110.62% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 737,504 741,484 730,819 712,227 699,805 698,140 690,164 4.50%
NOSH 311,183 310,244 310,987 311,016 311,024 310,284 310,884 0.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.42% 16.16% 15.03% 13.34% 13.40% 15.16% 5.43% -
ROE 3.89% 1.88% 7.29% 4.86% 2.91% 1.40% 2.04% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 56.08 27.85 113.91 83.34 48.82 20.85 83.17 -23.05%
EPS 9.21 4.50 17.12 11.12 6.54 3.16 4.52 60.51%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 5.00 -
NAPS 2.37 2.39 2.35 2.29 2.25 2.25 2.22 4.44%
Adjusted Per Share Value based on latest NOSH - 311,004
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 35.81 17.73 72.69 53.19 31.16 13.27 53.06 -23.00%
EPS 5.88 2.86 10.93 7.10 4.17 2.01 2.88 60.72%
DPS 0.00 0.00 5.11 0.00 0.00 0.00 3.19 -
NAPS 1.5134 1.5215 1.4996 1.4615 1.436 1.4326 1.4162 4.51%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.85 1.65 1.26 1.37 1.35 1.59 1.05 -
P/RPS 3.30 5.92 1.11 1.64 2.77 7.63 1.26 89.67%
P/EPS 20.09 36.67 7.36 12.32 20.64 50.32 23.23 -9.20%
EY 4.98 2.73 13.59 8.12 4.84 1.99 4.30 10.25%
DY 0.00 0.00 6.35 0.00 0.00 0.00 4.76 -
P/NAPS 0.78 0.69 0.54 0.60 0.60 0.71 0.47 40.04%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 11/11/10 13/08/10 18/05/10 27/01/10 23/11/09 11/08/09 -
Price 1.69 1.96 1.38 1.23 1.38 1.44 1.61 -
P/RPS 3.01 7.04 1.21 1.48 2.83 6.91 1.94 33.91%
P/EPS 18.35 43.56 8.06 11.06 21.10 45.57 35.62 -35.65%
EY 5.45 2.30 12.41 9.04 4.74 2.19 2.81 55.33%
DY 0.00 0.00 5.80 0.00 0.00 0.00 3.11 -
P/NAPS 0.71 0.82 0.59 0.54 0.61 0.64 0.73 -1.82%

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