[WINGTM] QoQ TTM 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- 7.25%
YoY- 157.76%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 365,307 369,816 365,761 376,924 375,988 354,252 338,115 5.28%
PBT 97,859 96,773 91,822 86,356 80,514 74,385 50,063 56.27%
Tax 2,957 3,638 -26,040 -24,796 -23,117 -21,144 -17,319 -
NP 100,816 100,411 65,782 61,560 57,397 53,241 32,744 111.49%
-
NP to SH 100,816 100,411 65,782 61,560 57,397 53,241 32,744 111.49%
-
Tax Rate -3.02% -3.76% 28.36% 28.71% 28.71% 28.43% 34.59% -
Total Cost 264,491 269,405 299,979 315,364 318,591 301,011 305,371 -9.12%
-
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 25,031 24,833 24,833 24,833 24,833 15,601 37.01%
Div Payout % 24.83% 24.93% 37.75% 40.34% 43.27% 46.64% 47.65% -
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 27.60% 27.15% 17.98% 16.33% 15.27% 15.03% 9.68% -
ROE 12.20% 12.34% 8.69% 8.32% 7.74% 7.30% 4.60% -
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 116.72 118.19 116.86 120.78 121.19 114.12 108.72 4.84%
EPS 32.21 32.09 21.02 19.73 18.50 17.15 10.53 110.57%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 5.00 36.75%
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 74.96 75.89 75.05 77.34 77.15 72.69 69.38 5.28%
EPS 20.69 20.60 13.50 12.63 11.78 10.93 6.72 111.49%
DPS 5.14 5.14 5.10 5.10 5.10 5.10 3.20 37.11%
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 1.32 1.51 1.50 1.53 1.36 1.10 1.26 3.14%
P/EPS 4.78 5.55 8.33 9.38 8.92 7.35 13.01 -48.67%
EY 20.92 18.03 12.01 10.66 11.21 13.61 7.69 94.75%
DY 5.19 4.49 4.57 4.32 4.85 6.35 3.65 26.42%
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 1.36 1.45 1.47 1.40 1.62 1.21 1.13 13.13%
P/EPS 4.94 5.33 8.18 8.57 10.59 8.05 11.68 -43.62%
EY 20.26 18.77 12.22 11.67 9.44 12.43 8.56 77.50%
DY 5.03 4.68 4.65 4.73 4.08 5.80 4.07 15.14%
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