[WINGTM] YoY Cumulative 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- 107.46%
YoY- 93.54%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 257,179 206,741 174,513 151,841 129,457 185,798 148,864 9.53%
PBT 70,907 61,598 38,862 26,891 14,493 93,391 19,345 24.14%
Tax -18,273 -15,914 -10,202 -6,550 -3,983 -9,239 -6,255 19.54%
NP 52,634 45,684 28,660 20,341 10,510 84,152 13,090 26.07%
-
NP to SH 52,634 45,684 28,660 20,341 10,510 84,152 13,090 26.07%
-
Tax Rate 25.77% 25.84% 26.25% 24.36% 27.48% 9.89% 32.33% -
Total Cost 204,545 161,057 145,853 131,500 118,947 101,646 135,774 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 313,858 312,904 311,183 311,024 310,946 317,554 312,611 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 5.65% 5.49% 3.89% 2.91% 1.52% 11.83% 2.25% -
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 81.94 66.07 56.08 48.82 41.63 58.51 47.62 9.45%
EPS 16.77 14.60 9.21 6.54 3.38 26.50 4.18 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 52.77 42.42 35.81 31.16 26.56 38.13 30.55 9.52%
EPS 10.80 9.37 5.88 4.17 2.16 17.27 2.69 26.04%
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 2.27 2.27 3.30 2.77 1.66 3.23 1.81 3.84%
P/EPS 11.09 10.27 20.09 20.64 20.41 7.13 20.54 -9.75%
EY 9.02 9.73 4.98 4.84 4.90 14.02 4.87 10.80%
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 2.32 2.38 3.01 2.83 1.68 3.11 2.04 2.16%
P/EPS 11.33 10.75 18.35 21.10 20.71 6.87 23.17 -11.23%
EY 8.83 9.30 5.45 4.74 4.83 14.56 4.32 12.64%
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