[WINGTM] YoY 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- 7.46%
YoY- 319.59%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 154,445 124,832 88,095 87,159 55,249 89,681 69,813 14.13%
PBT 45,008 42,101 20,451 14,609 3,990 77,797 7,193 35.70%
Tax -10,684 -10,783 -5,752 -4,073 -1,479 -4,196 -2,189 30.20%
NP 34,324 31,318 14,699 10,536 2,511 73,601 5,004 37.80%
-
NP to SH 34,324 31,318 14,699 10,536 2,511 73,601 5,004 37.80%
-
Tax Rate 23.74% 25.61% 28.13% 27.88% 37.07% 5.39% 30.43% -
Total Cost 120,121 93,514 73,396 76,623 52,738 16,080 64,809 10.82%
-
Net Worth 932,683 833,058 739,631 701,360 688,200 709,407 581,714 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 932,683 833,058 739,631 701,360 688,200 709,407 581,714 8.17%
NOSH 314,034 313,180 312,080 311,715 309,999 316,699 312,749 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 22.22% 25.09% 16.69% 12.09% 4.54% 82.07% 7.17% -
ROE 3.68% 3.76% 1.99% 1.50% 0.36% 10.38% 0.86% -
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 49.18 39.86 28.23 27.96 17.82 28.32 22.32 14.05%
EPS 10.93 10.00 4.71 3.38 0.81 23.24 1.60 37.70%
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 31.69 25.62 18.08 17.89 11.34 18.40 14.33 14.12%
EPS 7.04 6.43 3.02 2.16 0.52 15.10 1.03 37.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9139 1.7094 1.5177 1.4392 1.4122 1.4557 1.1937 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 3.78 3.76 6.55 4.83 3.87 6.67 3.85 -0.30%
P/EPS 17.02 15.00 39.28 39.94 85.19 8.13 53.75 -17.42%
EY 5.88 6.67 2.55 2.50 1.17 12.30 1.86 21.12%
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 3.86 3.94 5.99 4.94 3.93 6.43 4.35 -1.97%
P/EPS 17.38 15.70 35.88 40.83 86.42 7.83 60.62 -18.78%
EY 5.75 6.37 2.79 2.45 1.16 12.77 1.65 23.10%
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