[WINGTM] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -2.87%
YoY- 28.45%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 258,574 291,047 325,614 360,046 381,955 350,860 345,373 -17.56%
PBT 25,255 61,642 58,729 132,536 137,627 145,520 149,831 -69.51%
Tax -11,203 -43,922 -43,311 -46,028 -48,567 -17,404 -13,886 -13.34%
NP 14,052 17,720 15,418 86,508 89,060 128,116 135,945 -78.00%
-
NP to SH 14,052 17,720 15,418 86,508 89,060 128,116 135,945 -78.00%
-
Tax Rate 44.36% 71.25% 73.75% 34.73% 35.29% 11.96% 9.27% -
Total Cost 244,522 273,327 310,196 273,538 292,895 222,744 209,428 10.89%
-
Net Worth 692,715 693,878 688,200 706,526 628,333 697,115 709,407 -1.57%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 15,601 25,133 25,133 25,133 25,133 - - -
Div Payout % 111.03% 141.84% 163.01% 29.05% 28.22% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 692,715 693,878 688,200 706,526 628,333 697,115 709,407 -1.57%
NOSH 312,033 311,156 309,999 311,245 314,166 311,212 316,699 -0.98%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.43% 6.09% 4.74% 24.03% 23.32% 36.51% 39.36% -
ROE 2.03% 2.55% 2.24% 12.24% 14.17% 18.38% 19.16% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 82.87 93.54 105.04 115.68 121.58 112.74 109.05 -16.73%
EPS 4.50 5.69 4.97 27.79 28.35 41.17 42.93 -77.79%
DPS 5.00 8.00 8.00 8.00 8.00 0.00 0.00 -
NAPS 2.22 2.23 2.22 2.27 2.00 2.24 2.24 -0.59%
Adjusted Per Share Value based on latest NOSH - 311,245
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 53.06 59.72 66.82 73.88 78.38 72.00 70.87 -17.56%
EPS 2.88 3.64 3.16 17.75 18.28 26.29 27.90 -78.02%
DPS 3.20 5.16 5.16 5.16 5.16 0.00 0.00 -
NAPS 1.4215 1.4238 1.4122 1.4498 1.2893 1.4305 1.4557 -1.57%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.05 0.71 0.69 0.88 0.94 1.17 1.89 -
P/RPS 1.27 0.76 0.66 0.76 0.77 1.04 1.73 -18.63%
P/EPS 23.32 12.47 13.87 3.17 3.32 2.84 4.40 204.29%
EY 4.29 8.02 7.21 31.58 30.16 35.19 22.71 -67.11%
DY 4.76 11.27 11.59 9.09 8.51 0.00 0.00 -
P/NAPS 0.47 0.32 0.31 0.39 0.47 0.52 0.84 -32.12%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 11/08/09 05/05/09 20/01/09 25/11/08 21/08/08 29/05/08 24/01/08 -
Price 1.61 0.88 0.70 0.75 0.88 1.12 1.82 -
P/RPS 1.94 0.94 0.67 0.65 0.72 0.99 1.67 10.51%
P/EPS 35.75 15.45 14.07 2.70 3.10 2.72 4.24 314.79%
EY 2.80 6.47 7.11 37.06 32.21 36.76 23.59 -75.87%
DY 3.11 9.09 11.43 10.67 9.09 0.00 0.00 -
P/NAPS 0.73 0.39 0.32 0.33 0.44 0.50 0.81 -6.70%

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