[WINGTM] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 179.11%
YoY- 22.58%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 410,936 327,636 345,672 258,728 296,832 384,468 316,204 4.46%
PBT 103,596 77,988 73,644 49,128 42,012 62,376 48,608 13.42%
Tax -30,356 -20,524 -17,800 -9,908 -10,016 -20,172 -16,264 10.95%
NP 73,240 57,464 55,844 39,220 31,996 42,204 32,344 14.57%
-
NP to SH 73,240 57,464 55,844 39,220 31,996 42,204 32,344 14.57%
-
Tax Rate 29.30% 26.32% 24.17% 20.17% 23.84% 32.34% 33.46% -
Total Cost 337,696 270,172 289,828 219,508 264,836 342,264 283,860 2.93%
-
Net Worth 923,351 826,279 741,484 698,140 706,526 666,211 575,260 8.19%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 923,351 826,279 741,484 698,140 706,526 666,211 575,260 8.19%
NOSH 314,065 312,984 310,244 310,284 311,245 318,761 312,641 0.07%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 17.82% 17.54% 16.16% 15.16% 10.78% 10.98% 10.23% -
ROE 7.93% 6.95% 7.53% 5.62% 4.53% 6.33% 5.62% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 130.84 104.68 111.42 83.38 95.37 120.61 101.14 4.38%
EPS 23.32 18.36 18.00 12.64 10.28 13.24 10.32 14.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.64 2.39 2.25 2.27 2.09 1.84 8.11%
Adjusted Per Share Value based on latest NOSH - 310,284
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 84.32 67.23 70.93 53.09 60.91 78.89 64.88 4.46%
EPS 15.03 11.79 11.46 8.05 6.57 8.66 6.64 14.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8947 1.6955 1.5215 1.4326 1.4498 1.3671 1.1804 8.19%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.63 1.54 1.65 1.59 0.88 2.14 0.65 -
P/RPS 1.25 1.47 1.48 1.91 0.92 1.77 0.64 11.79%
P/EPS 6.99 8.39 9.17 12.58 8.56 16.16 6.28 1.79%
EY 14.31 11.92 10.91 7.95 11.68 6.19 15.92 -1.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.69 0.71 0.39 1.02 0.35 7.81%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 29/11/11 11/11/10 23/11/09 25/11/08 13/11/07 22/11/06 -
Price 1.80 1.59 1.96 1.44 0.75 2.21 0.74 -
P/RPS 1.38 1.52 1.76 1.73 0.79 1.83 0.73 11.18%
P/EPS 7.72 8.66 10.89 11.39 7.30 16.69 7.15 1.28%
EY 12.96 11.55 9.18 8.78 13.71 5.99 13.98 -1.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.82 0.64 0.33 1.06 0.40 7.27%

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