[WINGTM] YoY Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
20-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 31.39%
YoY- -87.51%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Revenue 206,741 174,513 151,841 129,457 185,798 148,864 126,021 7.90%
PBT 61,598 38,862 26,891 14,493 93,391 19,345 3,707 54.02%
Tax -15,914 -10,202 -6,550 -3,983 -9,239 -6,255 -1,421 44.95%
NP 45,684 28,660 20,341 10,510 84,152 13,090 2,286 58.45%
-
NP to SH 45,684 28,660 20,341 10,510 84,152 13,090 3,012 51.87%
-
Tax Rate 25.84% 26.25% 24.36% 27.48% 9.89% 32.33% 38.33% -
Total Cost 161,057 145,853 131,500 118,947 101,646 135,774 123,735 4.13%
-
Net Worth 832,324 737,504 699,805 690,301 711,322 581,456 311,052 16.33%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Div - - - - - - 6,221 -
Div Payout % - - - - - - 206.54% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Net Worth 832,324 737,504 699,805 690,301 711,322 581,456 311,052 16.33%
NOSH 312,904 311,183 311,024 310,946 317,554 312,611 311,052 0.09%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
NP Margin 22.10% 16.42% 13.40% 8.12% 45.29% 8.79% 1.81% -
ROE 5.49% 3.89% 2.91% 1.52% 11.83% 2.25% 0.97% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
RPS 66.07 56.08 48.82 41.63 58.51 47.62 40.51 7.80%
EPS 14.60 9.21 6.54 3.38 26.50 4.18 0.96 51.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.66 2.37 2.25 2.22 2.24 1.86 1.00 16.22%
Adjusted Per Share Value based on latest NOSH - 309,999
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
RPS 42.42 35.81 31.16 26.56 38.13 30.55 25.86 7.90%
EPS 9.37 5.88 4.17 2.16 17.27 2.69 0.62 51.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
NAPS 1.7079 1.5134 1.436 1.4165 1.4596 1.1931 0.6383 16.32%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/06/05 -
Price 1.50 1.85 1.35 0.69 1.89 0.86 0.58 -
P/RPS 2.27 3.30 2.77 1.66 3.23 1.81 1.43 7.36%
P/EPS 10.27 20.09 20.64 20.41 7.13 20.54 59.90 -23.73%
EY 9.73 4.98 4.84 4.90 14.02 4.87 1.67 31.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.45 -
P/NAPS 0.56 0.78 0.60 0.31 0.84 0.46 0.58 -0.53%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Date 15/02/12 28/02/11 27/01/10 20/01/09 24/01/08 08/02/07 17/08/05 -
Price 1.57 1.69 1.38 0.70 1.82 0.97 0.58 -
P/RPS 2.38 3.01 2.83 1.68 3.11 2.04 1.43 8.14%
P/EPS 10.75 18.35 21.10 20.71 6.87 23.17 59.90 -23.20%
EY 9.30 5.45 4.74 4.83 14.56 4.32 1.67 30.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.45 -
P/NAPS 0.59 0.71 0.61 0.32 0.81 0.52 0.58 0.26%

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