[WINGTM] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 37.1%
YoY- 84.79%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 376,924 375,988 354,252 338,115 280,958 249,048 258,574 28.47%
PBT 86,356 80,514 74,385 50,063 37,653 27,034 25,255 126.45%
Tax -24,796 -23,117 -21,144 -17,319 -13,770 -11,176 -11,203 69.59%
NP 61,560 57,397 53,241 32,744 23,883 15,858 14,052 167.01%
-
NP to SH 61,560 57,397 53,241 32,744 23,883 15,858 14,052 167.01%
-
Tax Rate 28.71% 28.71% 28.43% 34.59% 36.57% 41.34% 44.36% -
Total Cost 315,364 318,591 301,011 305,371 257,075 233,190 244,522 18.42%
-
Net Worth 739,631 741,484 729,477 712,199 701,360 698,140 692,715 4.45%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 24,833 24,833 24,833 15,601 15,601 15,601 15,601 36.21%
Div Payout % 40.34% 43.27% 46.64% 47.65% 65.33% 98.38% 111.03% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 739,631 741,484 729,477 712,199 701,360 698,140 692,715 4.45%
NOSH 312,080 310,244 310,415 311,004 311,715 310,284 312,033 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.33% 15.27% 15.03% 9.68% 8.50% 6.37% 5.43% -
ROE 8.32% 7.74% 7.30% 4.60% 3.41% 2.27% 2.03% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 120.78 121.19 114.12 108.72 90.13 80.26 82.87 28.45%
EPS 19.73 18.50 17.15 10.53 7.66 5.11 4.50 167.16%
DPS 8.00 8.00 8.00 5.00 5.00 5.00 5.00 36.68%
NAPS 2.37 2.39 2.35 2.29 2.25 2.25 2.22 4.44%
Adjusted Per Share Value based on latest NOSH - 311,004
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 77.34 77.15 72.69 69.38 57.65 51.10 53.06 28.46%
EPS 12.63 11.78 10.93 6.72 4.90 3.25 2.88 167.20%
DPS 5.10 5.10 5.10 3.20 3.20 3.20 3.20 36.32%
NAPS 1.5177 1.5215 1.4969 1.4614 1.4392 1.4326 1.4215 4.44%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.85 1.65 1.26 1.37 1.35 1.59 1.05 -
P/RPS 1.53 1.36 1.10 1.26 1.50 1.98 1.27 13.18%
P/EPS 9.38 8.92 7.35 13.01 17.62 31.11 23.32 -45.41%
EY 10.66 11.21 13.61 7.69 5.68 3.21 4.29 83.15%
DY 4.32 4.85 6.35 3.65 3.70 3.14 4.76 -6.24%
P/NAPS 0.78 0.69 0.54 0.60 0.60 0.71 0.47 40.04%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 11/11/10 13/08/10 18/05/10 27/01/10 23/11/09 11/08/09 -
Price 1.69 1.96 1.38 1.23 1.38 1.44 1.61 -
P/RPS 1.40 1.62 1.21 1.13 1.53 1.79 1.94 -19.49%
P/EPS 8.57 10.59 8.05 11.68 18.01 28.18 35.75 -61.30%
EY 11.67 9.44 12.43 8.56 5.55 3.55 2.80 158.31%
DY 4.73 4.08 5.80 4.07 3.62 3.47 3.11 32.15%
P/NAPS 0.71 0.82 0.59 0.54 0.61 0.64 0.73 -1.82%

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