[WINGTM] YoY Cumulative 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- -30.22%
YoY- 22.58%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 102,734 81,909 86,418 64,682 74,208 96,117 79,051 4.46%
PBT 25,899 19,497 18,411 12,282 10,503 15,594 12,152 13.42%
Tax -7,589 -5,131 -4,450 -2,477 -2,504 -5,043 -4,066 10.95%
NP 18,310 14,366 13,961 9,805 7,999 10,551 8,086 14.57%
-
NP to SH 18,310 14,366 13,961 9,805 7,999 10,551 8,086 14.57%
-
Tax Rate 29.30% 26.32% 24.17% 20.17% 23.84% 32.34% 33.46% -
Total Cost 84,424 67,543 72,457 54,877 66,209 85,566 70,965 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 1.98% 1.74% 1.88% 1.40% 1.13% 1.58% 1.41% -
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 32.71 26.17 27.85 20.85 23.84 30.15 25.28 4.38%
EPS 5.83 4.59 4.50 3.16 2.57 3.31 2.58 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 21.08 16.81 17.73 13.27 15.23 19.72 16.22 4.46%
EPS 3.76 2.95 2.86 2.01 1.64 2.17 1.66 14.58%
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 4.98 5.88 5.92 7.63 3.69 7.10 2.57 11.64%
P/EPS 27.96 33.55 36.67 50.32 34.24 64.65 25.13 1.79%
EY 3.58 2.98 2.73 1.99 2.92 1.55 3.98 -1.74%
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 5.50 6.08 7.04 6.91 3.15 7.33 2.93 11.05%
P/EPS 30.87 34.64 43.56 45.57 29.18 66.77 28.61 1.27%
EY 3.24 2.89 2.30 2.19 3.43 1.50 3.50 -1.27%
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