[WINGTM] YoY TTM 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- 101.85%
YoY- 872.41%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 CAGR
Revenue 376,924 280,958 325,614 345,373 284,722 300,206 284,003 4.44%
PBT 86,356 37,653 58,729 149,831 -5,149 13,930 11,456 36.40%
Tax -24,796 -13,770 -43,311 -13,886 -12,451 -5,411 -6,125 23.97%
NP 61,560 23,883 15,418 135,945 -17,600 8,519 5,331 45.64%
-
NP to SH 61,560 23,883 15,418 135,945 -17,600 8,519 5,331 45.64%
-
Tax Rate 28.71% 36.57% 73.75% 9.27% - 38.84% 53.47% -
Total Cost 315,364 257,075 310,196 209,428 302,322 291,687 278,672 1.91%
-
Net Worth 739,631 701,360 688,200 709,407 581,714 313,684 531,900 5.19%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 CAGR
Div 24,833 15,601 25,133 - 6,257 6,273 5,400 26.42%
Div Payout % 40.34% 65.33% 163.01% - 0.00% 73.64% 101.29% -
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 739,631 701,360 688,200 709,407 581,714 313,684 531,900 5.19%
NOSH 312,080 311,715 309,999 316,699 312,749 313,684 270,000 2.25%
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 16.33% 8.50% 4.74% 39.36% -6.18% 2.84% 1.88% -
ROE 8.32% 3.41% 2.24% 19.16% -3.03% 2.72% 1.00% -
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 120.78 90.13 105.04 109.05 91.04 95.70 105.19 2.14%
EPS 19.73 7.66 4.97 42.93 -5.63 2.72 1.97 42.49%
DPS 8.00 5.00 8.00 0.00 2.00 2.00 2.00 23.74%
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 77.34 57.65 66.82 70.87 58.42 61.60 58.28 4.44%
EPS 12.63 4.90 3.16 27.90 -3.61 1.75 1.09 45.71%
DPS 5.10 3.20 5.16 0.00 1.28 1.29 1.11 26.40%
NAPS 1.5177 1.4392 1.4122 1.4557 1.1937 0.6437 1.0915 5.19%
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 1.53 1.50 0.66 1.73 0.94 0.61 0.69 13.01%
P/EPS 9.38 17.62 13.87 4.40 -15.28 21.36 36.97 -19.00%
EY 10.66 5.68 7.21 22.71 -6.54 4.68 2.70 23.49%
DY 4.32 3.70 11.59 0.00 2.33 3.45 2.74 7.24%
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 1.40 1.53 0.67 1.67 1.07 0.61 0.66 12.25%
P/EPS 8.57 18.01 14.07 4.24 -17.24 21.36 34.95 -19.42%
EY 11.67 5.55 7.11 23.59 -5.80 4.68 2.86 24.12%
DY 4.73 3.62 11.43 0.00 2.06 3.45 2.90 7.80%
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