[WINGTM] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 152.69%
YoY- 201.74%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 258,728 296,832 384,468 316,204 253,404 265,072 222,208 2.36%
PBT 49,128 42,012 62,376 48,608 2,920 8,040 4,708 43.39%
Tax -9,908 -10,016 -20,172 -16,264 -1,164 -3,672 -2,724 21.95%
NP 39,220 31,996 42,204 32,344 1,756 4,368 1,984 58.18%
-
NP to SH 39,220 31,996 42,204 32,344 1,756 4,368 1,984 58.18%
-
Tax Rate 20.17% 23.84% 32.34% 33.46% 39.86% 45.67% 57.86% -
Total Cost 219,508 264,836 342,264 283,860 251,648 260,704 220,224 -0.05%
-
Net Worth 698,140 706,526 666,211 575,260 630,345 620,880 306,190 13.50%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 698,140 706,526 666,211 575,260 630,345 620,880 306,190 13.50%
NOSH 310,284 311,245 318,761 312,641 316,756 312,000 306,190 0.20%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 15.16% 10.78% 10.98% 10.23% 0.69% 1.65% 0.89% -
ROE 5.62% 4.53% 6.33% 5.62% 0.28% 0.70% 0.65% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 83.38 95.37 120.61 101.14 80.00 84.96 72.57 2.15%
EPS 12.64 10.28 13.24 10.32 1.48 1.40 0.64 58.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.27 2.09 1.84 1.99 1.99 1.00 13.27%
Adjusted Per Share Value based on latest NOSH - 313,410
30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 53.09 60.91 78.89 64.88 52.00 54.39 45.60 2.36%
EPS 8.05 6.57 8.66 6.64 0.36 0.90 0.41 58.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4326 1.4498 1.3671 1.1804 1.2935 1.274 0.6283 13.50%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 31/03/05 31/03/04 31/03/03 -
Price 1.59 0.88 2.14 0.65 0.60 0.71 0.58 -
P/RPS 1.91 0.92 1.77 0.64 0.75 0.84 0.80 14.30%
P/EPS 12.58 8.56 16.16 6.28 108.23 50.71 89.51 -26.03%
EY 7.95 11.68 6.19 15.92 0.92 1.97 1.12 35.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.39 1.02 0.35 0.30 0.36 0.58 3.15%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 CAGR
Date 23/11/09 25/11/08 13/11/07 22/11/06 11/05/05 27/05/04 07/05/03 -
Price 1.44 0.75 2.21 0.74 0.56 0.72 0.57 -
P/RPS 1.73 0.79 1.83 0.73 0.70 0.85 0.79 12.80%
P/EPS 11.39 7.30 16.69 7.15 101.02 51.43 87.97 -26.96%
EY 8.78 13.71 5.99 13.98 0.99 1.94 1.14 36.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.33 1.06 0.40 0.28 0.36 0.57 1.79%

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