[WINGTM] YoY Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
13-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 15.46%
YoY- 278.89%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 CAGR
Revenue 602,587 457,684 369,816 354,252 258,574 381,955 313,946 7.97%
PBT 175,898 121,211 96,773 74,385 25,255 137,627 14,187 34.46%
Tax -44,481 -36,326 3,638 -21,144 -11,203 -48,567 -6,781 24.76%
NP 131,417 84,885 100,411 53,241 14,052 89,060 7,406 40.25%
-
NP to SH 131,417 84,885 100,411 53,241 14,052 89,060 7,406 40.25%
-
Tax Rate 25.29% 29.97% -3.76% 28.43% 44.36% 35.29% 47.80% -
Total Cost 471,170 372,799 269,405 301,011 244,522 292,895 306,540 5.18%
-
Net Worth 1,010,744 870,454 811,275 730,819 690,164 707,538 622,239 5.87%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 CAGR
Div 31,389 25,049 24,962 24,878 15,544 25,156 6,253 20.89%
Div Payout % 23.89% 29.51% 24.86% 46.73% 110.62% 28.25% 84.44% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 CAGR
Net Worth 1,010,744 870,454 811,275 730,819 690,164 707,538 622,239 5.87%
NOSH 313,895 313,113 312,029 310,987 310,884 314,461 312,682 0.04%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 CAGR
NP Margin 21.81% 18.55% 27.15% 15.03% 5.43% 23.32% 2.36% -
ROE 13.00% 9.75% 12.38% 7.29% 2.04% 12.59% 1.19% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 CAGR
RPS 191.97 146.17 118.52 113.91 83.17 121.46 100.40 7.92%
EPS 41.86 27.11 32.18 17.12 4.52 28.32 2.37 40.18%
DPS 10.00 8.00 8.00 8.00 5.00 8.00 2.00 20.84%
NAPS 3.22 2.78 2.60 2.35 2.22 2.25 1.99 5.82%
Adjusted Per Share Value based on latest NOSH - 310,415
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 CAGR
RPS 123.65 93.92 75.89 72.69 53.06 78.38 64.42 7.97%
EPS 26.97 17.42 20.60 10.93 2.88 18.28 1.52 40.25%
DPS 6.44 5.14 5.12 5.11 3.19 5.16 1.28 20.93%
NAPS 2.074 1.7862 1.6647 1.4996 1.4162 1.4519 1.2768 5.87%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 -
Price 2.37 1.87 1.78 1.26 1.05 0.94 0.66 -
P/RPS 1.23 1.28 1.50 1.11 1.26 0.77 0.66 7.59%
P/EPS 5.66 6.90 5.53 7.36 23.23 3.32 27.87 -17.09%
EY 17.67 14.50 18.08 13.59 4.30 30.13 3.59 20.61%
DY 4.22 4.28 4.49 6.35 4.76 8.51 3.03 3.97%
P/NAPS 0.74 0.67 0.68 0.54 0.47 0.42 0.33 9.96%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 CAGR
Date 22/08/13 22/08/12 15/08/11 13/08/10 11/08/09 21/08/08 24/02/05 -
Price 2.46 1.85 1.71 1.38 1.61 0.88 0.64 -
P/RPS 1.28 1.27 1.44 1.21 1.94 0.72 0.64 8.49%
P/EPS 5.88 6.82 5.31 8.06 35.62 3.11 27.02 -16.42%
EY 17.02 14.65 18.82 12.41 2.81 32.18 3.70 19.66%
DY 4.07 4.32 4.68 5.80 3.11 9.09 3.13 3.13%
P/NAPS 0.76 0.67 0.66 0.59 0.73 0.39 0.32 10.71%

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