[WINGTM] YoY Quarter Result on 30-Jun-2010 [#4]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
13-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 30.97%
YoY- 1113.36%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 CAGR
Revenue 175,420 134,201 99,105 95,050 78,913 111,386 85,908 8.76%
PBT 66,874 23,073 32,130 27,179 2,857 39,244 3,960 39.44%
Tax -16,893 -8,152 21,155 -8,523 -4,698 -37,417 -992 39.57%
NP 49,981 14,921 53,285 18,656 -1,841 1,827 2,968 39.39%
-
NP to SH 49,981 14,921 53,285 18,656 -1,841 1,827 2,968 39.39%
-
Tax Rate 25.26% 35.33% -65.84% 31.36% 164.44% 95.34% 25.05% -
Total Cost 125,439 119,280 45,820 76,394 80,754 109,559 82,940 4.98%
-
Net Worth 1,011,143 869,609 813,511 729,477 692,715 628,333 312,884 14.79%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 CAGR
Div 31,401 25,024 25,031 24,833 15,601 25,133 - -
Div Payout % 62.83% 167.71% 46.98% 133.11% 0.00% 1,375.66% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 CAGR
Net Worth 1,011,143 869,609 813,511 729,477 692,715 628,333 312,884 14.79%
NOSH 314,019 312,809 312,889 310,415 312,033 314,166 312,884 0.04%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 CAGR
NP Margin 28.49% 11.12% 53.77% 19.63% -2.33% 1.64% 3.45% -
ROE 4.94% 1.72% 6.55% 2.56% -0.27% 0.29% 0.95% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 CAGR
RPS 55.86 42.90 31.67 30.62 25.29 35.45 27.46 8.71%
EPS 15.92 4.77 17.03 6.01 -0.59 0.59 0.95 39.31%
DPS 10.00 8.00 8.00 8.00 5.00 8.00 0.00 -
NAPS 3.22 2.78 2.60 2.35 2.22 2.00 1.00 14.74%
Adjusted Per Share Value based on latest NOSH - 310,415
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 CAGR
RPS 36.00 27.54 20.34 19.50 16.19 22.86 17.63 8.76%
EPS 10.26 3.06 10.93 3.83 -0.38 0.37 0.61 39.37%
DPS 6.44 5.14 5.14 5.10 3.20 5.16 0.00 -
NAPS 2.0749 1.7844 1.6693 1.4969 1.4215 1.2893 0.642 14.79%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 -
Price 2.37 1.87 1.78 1.26 1.05 0.94 0.66 -
P/RPS 4.24 4.36 5.62 4.11 4.15 2.65 2.40 6.92%
P/EPS 14.89 39.20 10.45 20.97 -177.97 161.64 69.58 -16.58%
EY 6.72 2.55 9.57 4.77 -0.56 0.62 1.44 19.86%
DY 4.22 4.28 4.49 6.35 4.76 8.51 0.00 -
P/NAPS 0.74 0.67 0.68 0.54 0.47 0.47 0.66 1.35%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/04 CAGR
Date 22/08/13 22/08/12 15/08/11 13/08/10 11/08/09 21/08/08 24/02/05 -
Price 2.46 1.85 1.71 1.38 1.61 0.88 0.64 -
P/RPS 4.40 4.31 5.40 4.51 6.37 2.48 2.33 7.76%
P/EPS 15.46 38.78 10.04 22.96 -272.88 151.32 67.47 -15.91%
EY 6.47 2.58 9.96 4.36 -0.37 0.66 1.48 18.94%
DY 4.07 4.32 4.68 5.80 3.11 9.09 0.00 -
P/NAPS 0.76 0.67 0.66 0.59 0.73 0.44 0.64 2.04%

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