[WINGTM] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
08-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -19.06%
YoY- 152.51%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 303,682 258,914 371,596 297,728 252,042 279,522 262,378 2.27%
PBT 53,782 28,986 186,782 38,690 7,414 7,928 12,590 24.98%
Tax -13,100 -7,966 -18,478 -12,510 -2,842 -5,582 -7,124 9.80%
NP 40,682 21,020 168,304 26,180 4,572 2,346 5,466 36.11%
-
NP to SH 40,682 21,020 168,304 26,180 6,024 2,346 5,466 36.11%
-
Tax Rate 24.36% 27.48% 9.89% 32.33% 38.33% 70.41% 56.58% -
Total Cost 263,000 237,894 203,292 271,548 247,470 277,176 256,912 0.36%
-
Net Worth 699,805 690,301 711,322 581,456 311,052 624,543 590,310 2.64%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - 12,442 - - -
Div Payout % - - - - 206.54% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 699,805 690,301 711,322 581,456 311,052 624,543 590,310 2.64%
NOSH 311,024 310,946 317,554 312,610 311,052 317,027 312,333 -0.06%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 13.40% 8.12% 45.29% 8.79% 1.81% 0.84% 2.08% -
ROE 5.81% 3.05% 23.66% 4.50% 1.94% 0.38% 0.93% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 97.64 83.27 117.02 95.24 81.03 88.17 84.01 2.33%
EPS 13.08 6.76 53.00 8.36 1.92 0.74 1.74 36.32%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.25 2.22 2.24 1.86 1.00 1.97 1.89 2.71%
Adjusted Per Share Value based on latest NOSH - 312,749
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 62.32 53.13 76.25 61.09 51.72 57.36 53.84 2.27%
EPS 8.35 4.31 34.54 5.37 1.24 0.48 1.12 36.15%
DPS 0.00 0.00 0.00 0.00 2.55 0.00 0.00 -
NAPS 1.436 1.4165 1.4596 1.1931 0.6383 1.2816 1.2113 2.64%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/06/05 30/06/04 30/06/03 -
Price 1.35 0.69 1.89 0.86 0.58 0.73 0.61 -
P/RPS 1.38 0.83 1.62 0.90 0.72 0.83 0.73 10.27%
P/EPS 10.32 10.21 3.57 10.27 29.95 98.65 34.86 -17.05%
EY 9.69 9.80 28.04 9.74 3.34 1.01 2.87 20.55%
DY 0.00 0.00 0.00 0.00 6.90 0.00 0.00 -
P/NAPS 0.60 0.31 0.84 0.46 0.58 0.37 0.32 10.13%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/01/10 20/01/09 24/01/08 08/02/07 17/08/05 12/08/04 25/08/03 -
Price 1.38 0.70 1.82 0.97 0.58 0.69 0.67 -
P/RPS 1.41 0.84 1.56 1.02 0.72 0.78 0.80 9.09%
P/EPS 10.55 10.36 3.43 11.58 29.95 93.24 38.28 -17.96%
EY 9.48 9.66 29.12 8.63 3.34 1.07 2.61 21.91%
DY 0.00 0.00 0.00 0.00 6.90 0.00 0.00 -
P/NAPS 0.61 0.32 0.81 0.52 0.58 0.35 0.35 8.90%

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