[WINGTM] QoQ TTM Result on 31-Dec-2009 [#2]

Stock

[WINGTM] WING TAI MALAYSIA BERHAD

Announcement Date

27-Jan-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Dec-2009 [#2]

Profit Trend

QoQ- 50.61%

YoY- 54.9%

Quarter Report

DNPH - Quarterly Report Dec 2009.xls

Latest QR

Upcoming QR

WINGTM's Result

WINGTM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	375,988	354,252	338,115	280,958	249,048	258,574	291,047	18.59%
YoY %	6.14%	4.77%	20.34%	12.81%	-3.68%	-11.16%	-	-
Horiz. %	129.18%	121.72%	116.17%	96.53%	85.57%	88.84%	100.00%	-
PBT	80,514	74,385	50,063	37,653	27,034	25,255	61,642	19.47%
YoY %	8.24%	48.58%	32.96%	39.28%	7.04%	-59.03%	-	-
Horiz. %	130.62%	120.67%	81.22%	61.08%	43.86%	40.97%	100.00%	-
Tax	-23,117	-21,144	-17,319	-13,770	-11,176	-11,203	-43,922	-34.78%
YoY %	-9.33%	-22.09%	-25.77%	-23.21%	0.24%	74.49%	-	-
Horiz. %	52.63%	48.14%	39.43%	31.35%	25.45%	25.51%	100.00%	-
NP	57,397	53,241	32,744	23,883	15,858	14,052	17,720	118.76%
YoY %	7.81%	62.60%	37.10%	50.61%	12.85%	-20.70%	-	-
Horiz. %	323.91%	300.46%	184.79%	134.78%	89.49%	79.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,397	53,241	32,744	23,883	15,858	14,052	17,720	118.76%
YoY %	7.81%	62.60%	37.10%	50.61%	12.85%	-20.70%	-	-
Horiz. %	323.91%	300.46%	184.79%	134.78%	89.49%	79.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.71%	28.43%	34.59%	36.57%	41.34%	44.36%	71.25%	-
YoY %	0.98%	-17.81%	-5.41%	-11.54%	-6.81%	-37.74%	-	-
Horiz. %	40.29%	39.90%	48.55%	51.33%	58.02%	62.26%	100.00%	-
Total Cost	318,591	301,011	305,371	257,075	233,190	244,522	273,327	10.74%
YoY %	5.84%	-1.43%	18.79%	10.24%	-4.63%	-10.54%	-	-
Horiz. %	116.56%	110.13%	111.72%	94.05%	85.32%	89.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	741,484	729,477	712,199	701,360	698,140	692,715	693,878	4.51%
YoY %	1.65%	2.43%	1.55%	0.46%	0.78%	-0.17%	-	-
Horiz. %	106.86%	105.13%	102.64%	101.08%	100.61%	99.83%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	24,833	24,833	15,601	15,601	15,601	15,601	25,133	-0.79%
YoY %	0.00%	59.18%	0.00%	0.00%	0.00%	-37.93%	-	-
Horiz. %	98.81%	98.81%	62.07%	62.07%	62.07%	62.07%	100.00%	-
Div Payout %	43.27%	46.64%	47.65%	65.33%	98.38%	111.03%	141.84%	-
YoY %	-7.23%	-2.12%	-27.06%	-33.59%	-11.39%	-21.72%	-	-
Horiz. %	30.51%	32.88%	33.59%	46.06%	69.36%	78.28%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	741,484	729,477	712,199	701,360	698,140	692,715	693,878	4.51%
YoY %	1.65%	2.43%	1.55%	0.46%	0.78%	-0.17%	-	-
Horiz. %	106.86%	105.13%	102.64%	101.08%	100.61%	99.83%	100.00%	-
NOSH	310,244	310,415	311,004	311,715	310,284	312,033	311,156	-0.19%
YoY %	-0.06%	-0.19%	-0.23%	0.46%	-0.56%	0.28%	-	-
Horiz. %	99.71%	99.76%	99.95%	100.18%	99.72%	100.28%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	15.27%	15.03%	9.68%	8.50%	6.37%	5.43%	6.09%	-
YoY %	1.60%	55.27%	13.88%	33.44%	17.31%	-10.84%	-	-
Horiz. %	250.74%	246.80%	158.95%	139.57%	104.60%	89.16%	100.00%	-
ROE	7.74%	7.30%	4.60%	3.41%	2.27%	2.03%	2.55%	-
YoY %	6.03%	58.70%	34.90%	50.22%	11.82%	-20.39%	-	-
Horiz. %	303.53%	286.27%	180.39%	133.73%	89.02%	79.61%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	121.19	114.12	108.72	90.13	80.26	82.87	93.54	18.82%
YoY %	6.20%	4.97%	20.63%	12.30%	-3.15%	-11.41%	-	-
Horiz. %	129.56%	122.00%	116.23%	96.35%	85.80%	88.59%	100.00%	-
EPS	18.50	17.15	10.53	7.66	5.11	4.50	5.69	119.31%
YoY %	7.87%	62.87%	37.47%	49.90%	13.56%	-20.91%	-	-
Horiz. %	325.13%	301.41%	185.06%	134.62%	89.81%	79.09%	100.00%	-
DPS	8.00	8.00	5.00	5.00	5.00	5.00	8.00	0.00%
YoY %	0.00%	60.00%	0.00%	0.00%	0.00%	-37.50%	-	-
Horiz. %	100.00%	100.00%	62.50%	62.50%	62.50%	62.50%	100.00%	-
NAPS	2.39	2.35	2.29	2.25	2.25	2.22	2.23	4.72%
YoY %	1.70%	2.62%	1.78%	0.00%	1.35%	-0.45%	-	-
Horiz. %	107.17%	105.38%	102.69%	100.90%	100.90%	99.55%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 311,715
RPS	77.15	72.69	69.38	57.65	51.10	53.06	59.72	18.59%
YoY %	6.14%	4.77%	20.35%	12.82%	-3.69%	-11.15%	-	-
Horiz. %	129.19%	121.72%	116.18%	96.53%	85.57%	88.85%	100.00%	-
EPS	11.78	10.93	6.72	4.90	3.25	2.88	3.64	118.63%
YoY %	7.78%	62.65%	37.14%	50.77%	12.85%	-20.88%	-	-
Horiz. %	323.63%	300.27%	184.62%	134.62%	89.29%	79.12%	100.00%	-
DPS	5.10	5.10	3.20	3.20	3.20	3.20	5.16	-0.77%
YoY %	0.00%	59.37%	0.00%	0.00%	0.00%	-37.98%	-	-
Horiz. %	98.84%	98.84%	62.02%	62.02%	62.02%	62.02%	100.00%	-
NAPS	1.5215	1.4969	1.4614	1.4392	1.4326	1.4215	1.4238	4.51%
YoY %	1.64%	2.43%	1.54%	0.46%	0.78%	-0.16%	-	-
Horiz. %	106.86%	105.13%	102.64%	101.08%	100.62%	99.84%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.65	1.26	1.37	1.35	1.59	1.05	0.71	-
P/RPS	1.36	1.10	1.26	1.50	1.98	1.27	0.76	47.34%
YoY %	23.64%	-12.70%	-16.00%	-24.24%	55.91%	67.11%	-	-
Horiz. %	178.95%	144.74%	165.79%	197.37%	260.53%	167.11%	100.00%	-
P/EPS	8.92	7.35	13.01	17.62	31.11	23.32	12.47	-20.00%
YoY %	21.36%	-43.50%	-26.16%	-43.36%	33.40%	87.01%	-	-
Horiz. %	71.53%	58.94%	104.33%	141.30%	249.48%	187.01%	100.00%	-
EY	11.21	13.61	7.69	5.68	3.21	4.29	8.02	24.98%
YoY %	-17.63%	76.98%	35.39%	76.95%	-25.17%	-46.51%	-	-
Horiz. %	139.78%	169.70%	95.89%	70.82%	40.02%	53.49%	100.00%	-
DY	4.85	6.35	3.65	3.70	3.14	4.76	11.27	-42.97%
YoY %	-23.62%	73.97%	-1.35%	17.83%	-34.03%	-57.76%	-	-
Horiz. %	43.03%	56.34%	32.39%	32.83%	27.86%	42.24%	100.00%	-
P/NAPS	0.69	0.54	0.60	0.60	0.71	0.47	0.32	66.82%
YoY %	27.78%	-10.00%	0.00%	-15.49%	51.06%	46.87%	-	-
Horiz. %	215.62%	168.75%	187.50%	187.50%	221.88%	146.87%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	11/11/10	13/08/10	18/05/10	27/01/10	23/11/09	11/08/09	05/05/09	-
Price	1.96	1.38	1.23	1.38	1.44	1.61	0.88	-
P/RPS	1.62	1.21	1.13	1.53	1.79	1.94	0.94	43.69%
YoY %	33.88%	7.08%	-26.14%	-14.53%	-7.73%	106.38%	-	-
Horiz. %	172.34%	128.72%	120.21%	162.77%	190.43%	206.38%	100.00%	-
P/EPS	10.59	8.05	11.68	18.01	28.18	35.75	15.45	-22.24%
YoY %	31.55%	-31.08%	-35.15%	-36.09%	-21.17%	131.39%	-	-
Horiz. %	68.54%	52.10%	75.60%	116.57%	182.39%	231.39%	100.00%	-
EY	9.44	12.43	8.56	5.55	3.55	2.80	6.47	28.61%
YoY %	-24.05%	45.21%	54.23%	56.34%	26.79%	-56.72%	-	-
Horiz. %	145.90%	192.12%	132.30%	85.78%	54.87%	43.28%	100.00%	-
DY	4.08	5.80	4.07	3.62	3.47	3.11	9.09	-41.34%
YoY %	-29.66%	42.51%	12.43%	4.32%	11.58%	-65.79%	-	-
Horiz. %	44.88%	63.81%	44.77%	39.82%	38.17%	34.21%	100.00%	-
P/NAPS	0.82	0.59	0.54	0.61	0.64	0.73	0.39	64.04%
YoY %	38.98%	9.26%	-11.48%	-4.69%	-12.33%	87.18%	-	-
Horiz. %	210.26%	151.28%	138.46%	156.41%	164.10%	187.18%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos