[WINGTM] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 632.59%
YoY- 22.58%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 95,050 107,361 87,159 64,682 78,913 50,204 55,249 43.71%
PBT 27,179 20,315 14,609 12,282 2,857 7,905 3,990 260.60%
Tax -8,523 -6,071 -4,073 -2,477 -4,698 -2,522 -1,479 222.46%
NP 18,656 14,244 10,536 9,805 -1,841 5,383 2,511 282.15%
-
NP to SH 18,656 14,244 10,536 9,805 -1,841 5,383 2,511 282.15%
-
Tax Rate 31.36% 29.88% 27.88% 20.17% 164.44% 31.90% 37.07% -
Total Cost 76,394 93,117 76,623 54,877 80,754 44,821 52,738 28.11%
-
Net Worth 729,477 712,199 701,360 698,140 692,715 693,878 688,200 3.97%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 24,833 - - - 15,601 - - -
Div Payout % 133.11% - - - 0.00% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 729,477 712,199 701,360 698,140 692,715 693,878 688,200 3.97%
NOSH 310,415 311,004 311,715 310,284 312,033 311,156 309,999 0.08%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 19.63% 13.27% 12.09% 15.16% -2.33% 10.72% 4.54% -
ROE 2.56% 2.00% 1.50% 1.40% -0.27% 0.78% 0.36% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 30.62 34.52 27.96 20.85 25.29 16.13 17.82 43.60%
EPS 6.01 4.58 3.38 3.16 -0.59 1.73 0.81 281.81%
DPS 8.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.35 2.29 2.25 2.25 2.22 2.23 2.22 3.87%
Adjusted Per Share Value based on latest NOSH - 310,284
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.50 22.03 17.89 13.27 16.19 10.30 11.34 43.67%
EPS 3.83 2.92 2.16 2.01 -0.38 1.10 0.52 279.94%
DPS 5.10 0.00 0.00 0.00 3.20 0.00 0.00 -
NAPS 1.4969 1.4614 1.4392 1.4326 1.4215 1.4238 1.4122 3.97%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.26 1.37 1.35 1.59 1.05 0.71 0.69 -
P/RPS 4.11 3.97 4.83 7.63 4.15 4.40 3.87 4.10%
P/EPS 20.97 29.91 39.94 50.32 -177.97 41.04 85.19 -60.82%
EY 4.77 3.34 2.50 1.99 -0.56 2.44 1.17 155.86%
DY 6.35 0.00 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 0.54 0.60 0.60 0.71 0.47 0.32 0.31 44.92%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 13/08/10 18/05/10 27/01/10 23/11/09 11/08/09 05/05/09 20/01/09 -
Price 1.38 1.23 1.38 1.44 1.61 0.88 0.70 -
P/RPS 4.51 3.56 4.94 6.91 6.37 5.45 3.93 9.63%
P/EPS 22.96 26.86 40.83 45.57 -272.88 50.87 86.42 -58.77%
EY 4.36 3.72 2.45 2.19 -0.37 1.97 1.16 142.32%
DY 5.80 0.00 0.00 0.00 3.11 0.00 0.00 -
P/NAPS 0.59 0.54 0.61 0.64 0.73 0.39 0.32 50.52%

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