[WINGTM] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 3.73%
YoY- 93.54%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 514,358 413,482 349,026 303,682 258,914 371,596 297,728 9.53%
PBT 141,814 123,196 77,724 53,782 28,986 186,782 38,690 24.14%
Tax -36,546 -31,828 -20,404 -13,100 -7,966 -18,478 -12,510 19.54%
NP 105,268 91,368 57,320 40,682 21,020 168,304 26,180 26.07%
-
NP to SH 105,268 91,368 57,320 40,682 21,020 168,304 26,180 26.07%
-
Tax Rate 25.77% 25.84% 26.25% 24.36% 27.48% 9.89% 32.33% -
Total Cost 409,090 322,114 291,706 263,000 237,894 203,292 271,548 7.06%
-
Net Worth 932,158 832,324 737,504 699,805 690,301 711,322 581,456 8.17%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 932,158 832,324 737,504 699,805 690,301 711,322 581,456 8.17%
NOSH 313,858 312,904 311,183 311,024 310,946 317,554 312,610 0.06%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 20.47% 22.10% 16.42% 13.40% 8.12% 45.29% 8.79% -
ROE 11.29% 10.98% 7.77% 5.81% 3.05% 23.66% 4.50% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 163.88 132.14 112.16 97.64 83.27 117.02 95.24 9.45%
EPS 33.54 29.20 18.42 13.08 6.76 53.00 8.36 26.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.66 2.37 2.25 2.22 2.24 1.86 8.10%
Adjusted Per Share Value based on latest NOSH - 311,715
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 105.55 84.85 71.62 62.32 53.13 76.25 61.09 9.53%
EPS 21.60 18.75 11.76 8.35 4.31 34.54 5.37 26.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9128 1.7079 1.5134 1.436 1.4165 1.4596 1.1931 8.17%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.86 1.50 1.85 1.35 0.69 1.89 0.86 -
P/RPS 1.13 1.14 1.65 1.38 0.83 1.62 0.90 3.86%
P/EPS 5.55 5.14 10.04 10.32 10.21 3.57 10.27 -9.74%
EY 18.03 19.47 9.96 9.69 9.80 28.04 9.74 10.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 0.78 0.60 0.31 0.84 0.46 5.37%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/01/13 15/02/12 28/02/11 27/01/10 20/01/09 24/01/08 08/02/07 -
Price 1.90 1.57 1.69 1.38 0.70 1.82 0.97 -
P/RPS 1.16 1.19 1.51 1.41 0.84 1.56 1.02 2.16%
P/EPS 5.66 5.38 9.17 10.55 10.36 3.43 11.58 -11.23%
EY 17.65 18.60 10.90 9.48 9.66 29.12 8.63 12.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.59 0.71 0.61 0.32 0.81 0.52 3.51%

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