[WINGTM] YoY Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
24-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 697.57%
YoY- 542.87%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 CAGR
Revenue 174,513 151,841 129,457 185,798 148,864 126,021 139,761 3.47%
PBT 38,862 26,891 14,493 93,391 19,345 3,707 3,964 42.02%
Tax -10,202 -6,550 -3,983 -9,239 -6,255 -1,421 -2,791 22.04%
NP 28,660 20,341 10,510 84,152 13,090 2,286 1,173 63.42%
-
NP to SH 28,660 20,341 10,510 84,152 13,090 3,012 1,173 63.42%
-
Tax Rate 26.25% 24.36% 27.48% 9.89% 32.33% 38.33% 70.41% -
Total Cost 145,853 131,500 118,947 101,646 135,774 123,735 138,588 0.78%
-
Net Worth 737,504 699,805 690,301 711,322 581,456 311,052 624,543 2.58%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 CAGR
Div - - - - - 6,221 - -
Div Payout % - - - - - 206.54% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 CAGR
Net Worth 737,504 699,805 690,301 711,322 581,456 311,052 624,543 2.58%
NOSH 311,183 311,024 310,946 317,554 312,611 311,052 317,027 -0.28%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 CAGR
NP Margin 16.42% 13.40% 8.12% 45.29% 8.79% 1.81% 0.84% -
ROE 3.89% 2.91% 1.52% 11.83% 2.25% 0.97% 0.19% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 CAGR
RPS 56.08 48.82 41.63 58.51 47.62 40.51 44.08 3.76%
EPS 9.21 6.54 3.38 26.50 4.18 0.96 0.37 63.88%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.37 2.25 2.22 2.24 1.86 1.00 1.97 2.88%
Adjusted Per Share Value based on latest NOSH - 316,699
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 CAGR
RPS 35.81 31.16 26.56 38.13 30.55 25.86 28.68 3.47%
EPS 5.88 4.17 2.16 17.27 2.69 0.62 0.24 63.49%
DPS 0.00 0.00 0.00 0.00 0.00 1.28 0.00 -
NAPS 1.5134 1.436 1.4165 1.4596 1.1931 0.6383 1.2816 2.58%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/06/05 30/06/04 -
Price 1.85 1.35 0.69 1.89 0.86 0.58 0.73 -
P/RPS 3.30 2.77 1.66 3.23 1.81 1.43 1.66 11.13%
P/EPS 20.09 20.64 20.41 7.13 20.54 59.90 197.30 -29.60%
EY 4.98 4.84 4.90 14.02 4.87 1.67 0.51 41.93%
DY 0.00 0.00 0.00 0.00 0.00 3.45 0.00 -
P/NAPS 0.78 0.60 0.31 0.84 0.46 0.58 0.37 12.14%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 CAGR
Date 28/02/11 27/01/10 20/01/09 24/01/08 08/02/07 17/08/05 12/08/04 -
Price 1.69 1.38 0.70 1.82 0.97 0.58 0.69 -
P/RPS 3.01 2.83 1.68 3.11 2.04 1.43 1.57 10.52%
P/EPS 18.35 21.10 20.71 6.87 23.17 59.90 186.49 -29.97%
EY 5.45 4.74 4.83 14.56 4.32 1.67 0.54 42.65%
DY 0.00 0.00 0.00 0.00 0.00 3.45 0.00 -
P/NAPS 0.71 0.61 0.32 0.81 0.52 0.58 0.35 11.48%

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