[WINGTM] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 5.29%
YoY- 39.51%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 81,909 99,105 96,198 88,095 86,418 95,050 107,361 -16.49%
PBT 19,497 32,130 25,781 20,451 18,411 27,179 20,315 -2.70%
Tax -5,131 21,155 -7,315 -5,752 -4,450 -8,523 -6,071 -10.59%
NP 14,366 53,285 18,466 14,699 13,961 18,656 14,244 0.56%
-
NP to SH 14,366 53,285 18,466 14,699 13,961 18,656 14,244 0.56%
-
Tax Rate 26.32% -65.84% 28.37% 28.13% 24.17% 31.36% 29.88% -
Total Cost 67,543 45,820 77,732 73,396 72,457 76,394 93,117 -19.25%
-
Net Worth 826,279 813,511 757,418 739,631 741,484 729,477 712,199 10.40%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 25,031 - - - 24,833 - -
Div Payout % - 46.98% - - - 133.11% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 826,279 813,511 757,418 739,631 741,484 729,477 712,199 10.40%
NOSH 312,984 312,889 312,983 312,080 310,244 310,415 311,004 0.42%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.54% 53.77% 19.20% 16.69% 16.16% 19.63% 13.27% -
ROE 1.74% 6.55% 2.44% 1.99% 1.88% 2.56% 2.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 26.17 31.67 30.74 28.23 27.85 30.62 34.52 -16.84%
EPS 4.59 17.03 5.90 4.71 4.50 6.01 4.58 0.14%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.64 2.60 2.42 2.37 2.39 2.35 2.29 9.93%
Adjusted Per Share Value based on latest NOSH - 312,080
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.81 20.34 19.74 18.08 17.73 19.50 22.03 -16.48%
EPS 2.95 10.93 3.79 3.02 2.86 3.83 2.92 0.68%
DPS 0.00 5.14 0.00 0.00 0.00 5.10 0.00 -
NAPS 1.6955 1.6693 1.5542 1.5177 1.5215 1.4969 1.4614 10.40%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.54 1.78 1.75 1.85 1.65 1.26 1.37 -
P/RPS 5.88 5.62 5.69 6.55 5.92 4.11 3.97 29.90%
P/EPS 33.55 10.45 29.66 39.28 36.67 20.97 29.91 7.94%
EY 2.98 9.57 3.37 2.55 2.73 4.77 3.34 -7.31%
DY 0.00 4.49 0.00 0.00 0.00 6.35 0.00 -
P/NAPS 0.58 0.68 0.72 0.78 0.69 0.54 0.60 -2.23%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 15/08/11 26/05/11 28/02/11 11/11/10 13/08/10 18/05/10 -
Price 1.59 1.71 1.72 1.69 1.96 1.38 1.23 -
P/RPS 6.08 5.40 5.60 5.99 7.04 4.51 3.56 42.83%
P/EPS 34.64 10.04 29.15 35.88 43.56 22.96 26.86 18.46%
EY 2.89 9.96 3.43 2.79 2.30 4.36 3.72 -15.47%
DY 0.00 4.68 0.00 0.00 0.00 5.80 0.00 -
P/NAPS 0.60 0.66 0.71 0.71 0.82 0.59 0.54 7.26%

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