[WINGTM] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 7.81%
YoY- 261.94%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 369,816 365,761 376,924 375,988 354,252 338,115 280,958 20.16%
PBT 96,773 91,822 86,356 80,514 74,385 50,063 37,653 87.95%
Tax 3,638 -26,040 -24,796 -23,117 -21,144 -17,319 -13,770 -
NP 100,411 65,782 61,560 57,397 53,241 32,744 23,883 161.17%
-
NP to SH 100,411 65,782 61,560 57,397 53,241 32,744 23,883 161.17%
-
Tax Rate -3.76% 28.36% 28.71% 28.71% 28.43% 34.59% 36.57% -
Total Cost 269,405 299,979 315,364 318,591 301,011 305,371 257,075 3.18%
-
Net Worth 813,511 757,418 739,631 741,484 729,477 712,199 701,360 10.42%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 25,031 24,833 24,833 24,833 24,833 15,601 15,601 37.17%
Div Payout % 24.93% 37.75% 40.34% 43.27% 46.64% 47.65% 65.33% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 813,511 757,418 739,631 741,484 729,477 712,199 701,360 10.42%
NOSH 312,889 312,983 312,080 310,244 310,415 311,004 311,715 0.25%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 27.15% 17.98% 16.33% 15.27% 15.03% 9.68% 8.50% -
ROE 12.34% 8.69% 8.32% 7.74% 7.30% 4.60% 3.41% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 118.19 116.86 120.78 121.19 114.12 108.72 90.13 19.86%
EPS 32.09 21.02 19.73 18.50 17.15 10.53 7.66 160.55%
DPS 8.00 8.00 8.00 8.00 8.00 5.00 5.00 36.91%
NAPS 2.60 2.42 2.37 2.39 2.35 2.29 2.25 10.14%
Adjusted Per Share Value based on latest NOSH - 310,244
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 75.89 75.05 77.34 77.15 72.69 69.38 57.65 20.17%
EPS 20.60 13.50 12.63 11.78 10.93 6.72 4.90 161.16%
DPS 5.14 5.10 5.10 5.10 5.10 3.20 3.20 37.27%
NAPS 1.6693 1.5542 1.5177 1.5215 1.4969 1.4614 1.4392 10.42%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.78 1.75 1.85 1.65 1.26 1.37 1.35 -
P/RPS 1.51 1.50 1.53 1.36 1.10 1.26 1.50 0.44%
P/EPS 5.55 8.33 9.38 8.92 7.35 13.01 17.62 -53.80%
EY 18.03 12.01 10.66 11.21 13.61 7.69 5.68 116.44%
DY 4.49 4.57 4.32 4.85 6.35 3.65 3.70 13.81%
P/NAPS 0.68 0.72 0.78 0.69 0.54 0.60 0.60 8.72%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 26/05/11 28/02/11 11/11/10 13/08/10 18/05/10 27/01/10 -
Price 1.71 1.72 1.69 1.96 1.38 1.23 1.38 -
P/RPS 1.45 1.47 1.40 1.62 1.21 1.13 1.53 -3.52%
P/EPS 5.33 8.18 8.57 10.59 8.05 11.68 18.01 -55.68%
EY 18.77 12.22 11.67 9.44 12.43 8.56 5.55 125.81%
DY 4.68 4.65 4.73 4.08 5.80 4.07 3.62 18.73%
P/NAPS 0.66 0.71 0.71 0.82 0.59 0.54 0.61 5.40%

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