[WINGTM] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
11-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -33.69%
YoY- -84.22%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 31/12/03 CAGR
Revenue 457,684 369,816 354,252 258,574 381,955 313,946 275,431 6.15%
PBT 121,211 96,773 74,385 25,255 137,627 14,187 13,787 29.12%
Tax -36,326 3,638 -21,144 -11,203 -48,567 -6,781 -6,896 21.57%
NP 84,885 100,411 53,241 14,052 89,060 7,406 6,891 34.35%
-
NP to SH 84,885 100,411 53,241 14,052 89,060 7,406 6,891 34.35%
-
Tax Rate 29.97% -3.76% 28.43% 44.36% 35.29% 47.80% 50.02% -
Total Cost 372,799 269,405 301,011 244,522 292,895 306,540 268,540 3.93%
-
Net Worth 870,454 811,275 730,819 690,164 707,538 622,239 620,189 4.06%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 31/12/03 CAGR
Div 25,049 24,962 24,878 15,544 25,156 6,253 6,264 17.70%
Div Payout % 29.51% 24.86% 46.73% 110.62% 28.25% 84.44% 90.91% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 31/12/03 CAGR
Net Worth 870,454 811,275 730,819 690,164 707,538 622,239 620,189 4.06%
NOSH 313,113 312,029 310,987 310,884 314,461 312,682 313,227 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 31/12/03 CAGR
NP Margin 18.55% 27.15% 15.03% 5.43% 23.32% 2.36% 2.50% -
ROE 9.75% 12.38% 7.29% 2.04% 12.59% 1.19% 1.11% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 31/12/03 CAGR
RPS 146.17 118.52 113.91 83.17 121.46 100.40 87.93 6.15%
EPS 27.11 32.18 17.12 4.52 28.32 2.37 2.20 34.35%
DPS 8.00 8.00 8.00 5.00 8.00 2.00 2.00 17.70%
NAPS 2.78 2.60 2.35 2.22 2.25 1.99 1.98 4.07%
Adjusted Per Share Value based on latest NOSH - 312,033
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 31/12/03 CAGR
RPS 93.92 75.89 72.69 53.06 78.38 64.42 56.52 6.15%
EPS 17.42 20.60 10.93 2.88 18.28 1.52 1.41 34.39%
DPS 5.14 5.12 5.11 3.19 5.16 1.28 1.29 17.65%
NAPS 1.7862 1.6647 1.4996 1.4162 1.4519 1.2768 1.2726 4.06%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 31/12/03 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 31/12/03 -
Price 1.87 1.78 1.26 1.05 0.94 0.66 0.67 -
P/RPS 1.28 1.50 1.11 1.26 0.77 0.66 0.76 6.32%
P/EPS 6.90 5.53 7.36 23.23 3.32 27.87 30.45 -16.01%
EY 14.50 18.08 13.59 4.30 30.13 3.59 3.28 19.09%
DY 4.28 4.49 6.35 4.76 8.51 3.03 2.99 4.30%
P/NAPS 0.67 0.68 0.54 0.47 0.42 0.33 0.34 8.30%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 31/12/03 CAGR
Date 22/08/12 15/08/11 13/08/10 11/08/09 21/08/08 24/02/05 27/02/04 -
Price 1.85 1.71 1.38 1.61 0.88 0.64 0.67 -
P/RPS 1.27 1.44 1.21 1.94 0.72 0.64 0.76 6.22%
P/EPS 6.82 5.31 8.06 35.62 3.11 27.02 30.45 -16.13%
EY 14.65 18.82 12.41 2.81 32.18 3.70 3.28 19.24%
DY 4.32 4.68 5.80 3.11 9.09 3.13 2.99 4.42%
P/NAPS 0.67 0.66 0.59 0.73 0.39 0.32 0.34 8.30%

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