[WINGTM] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 23.43%
YoY- 30.48%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 CAGR
Revenue 345,672 258,728 296,832 384,468 316,204 253,404 265,072 4.16%
PBT 73,644 49,128 42,012 62,376 48,608 2,920 8,040 40.56%
Tax -17,800 -9,908 -10,016 -20,172 -16,264 -1,164 -3,672 27.46%
NP 55,844 39,220 31,996 42,204 32,344 1,756 4,368 47.96%
-
NP to SH 55,844 39,220 31,996 42,204 32,344 1,756 4,368 47.96%
-
Tax Rate 24.17% 20.17% 23.84% 32.34% 33.46% 39.86% 45.67% -
Total Cost 289,828 219,508 264,836 342,264 283,860 251,648 260,704 1.64%
-
Net Worth 741,484 698,140 706,526 666,211 575,260 630,345 620,880 2.76%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 CAGR
Net Worth 741,484 698,140 706,526 666,211 575,260 630,345 620,880 2.76%
NOSH 310,244 310,284 311,245 318,761 312,641 316,756 312,000 -0.08%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 CAGR
NP Margin 16.16% 15.16% 10.78% 10.98% 10.23% 0.69% 1.65% -
ROE 7.53% 5.62% 4.53% 6.33% 5.62% 0.28% 0.70% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 CAGR
RPS 111.42 83.38 95.37 120.61 101.14 80.00 84.96 4.25%
EPS 18.00 12.64 10.28 13.24 10.32 1.48 1.40 48.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.25 2.27 2.09 1.84 1.99 1.99 2.85%
Adjusted Per Share Value based on latest NOSH - 318,761
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 CAGR
RPS 70.93 53.09 60.91 78.89 64.88 52.00 54.39 4.16%
EPS 11.46 8.05 6.57 8.66 6.64 0.36 0.90 47.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5215 1.4326 1.4498 1.3671 1.1804 1.2935 1.274 2.76%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 31/03/05 31/03/04 -
Price 1.65 1.59 0.88 2.14 0.65 0.60 0.71 -
P/RPS 1.48 1.91 0.92 1.77 0.64 0.75 0.84 9.09%
P/EPS 9.17 12.58 8.56 16.16 6.28 108.23 50.71 -23.12%
EY 10.91 7.95 11.68 6.19 15.92 0.92 1.97 30.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.39 1.02 0.35 0.30 0.36 10.52%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 CAGR
Date 11/11/10 23/11/09 25/11/08 13/11/07 22/11/06 11/05/05 27/05/04 -
Price 1.96 1.44 0.75 2.21 0.74 0.56 0.72 -
P/RPS 1.76 1.73 0.79 1.83 0.73 0.70 0.85 11.84%
P/EPS 10.89 11.39 7.30 16.69 7.15 101.02 51.43 -21.23%
EY 9.18 8.78 13.71 5.99 13.98 0.99 1.94 26.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.64 0.33 1.06 0.40 0.28 0.36 13.49%

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