[WINGTM] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -9.0%
YoY- -15.46%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 569,556 514,358 410,936 457,684 431,310 413,482 327,636 44.52%
PBT 145,365 141,814 103,596 121,211 130,850 123,196 77,988 51.39%
Tax -36,784 -36,546 -30,356 -36,326 -37,565 -31,828 -20,524 47.49%
NP 108,581 105,268 73,240 84,885 93,285 91,368 57,464 52.78%
-
NP to SH 108,581 105,268 73,240 84,885 93,285 91,368 57,464 52.78%
-
Tax Rate 25.30% 25.77% 29.30% 29.97% 28.71% 25.84% 26.32% -
Total Cost 460,974 409,090 337,696 372,799 338,025 322,114 270,172 42.74%
-
Net Worth 963,795 932,158 923,351 870,454 857,724 832,324 826,279 10.79%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 25,049 - - - -
Div Payout % - - - 29.51% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 963,795 932,158 923,351 870,454 857,724 832,324 826,279 10.79%
NOSH 313,939 313,858 314,065 313,113 313,038 312,904 312,984 0.20%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 19.06% 20.47% 17.82% 18.55% 21.63% 22.10% 17.54% -
ROE 11.27% 11.29% 7.93% 9.75% 10.88% 10.98% 6.95% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 181.42 163.88 130.84 146.17 137.78 132.14 104.68 44.23%
EPS 34.59 33.54 23.32 27.11 29.80 29.20 18.36 52.48%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 3.07 2.97 2.94 2.78 2.74 2.66 2.64 10.57%
Adjusted Per Share Value based on latest NOSH - 312,809
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 116.87 105.55 84.32 93.92 88.50 84.85 67.23 44.52%
EPS 22.28 21.60 15.03 17.42 19.14 18.75 11.79 52.79%
DPS 0.00 0.00 0.00 5.14 0.00 0.00 0.00 -
NAPS 1.9777 1.9128 1.8947 1.7862 1.76 1.7079 1.6955 10.79%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.90 1.86 1.63 1.87 1.56 1.50 1.54 -
P/RPS 1.05 1.13 1.25 1.28 1.13 1.14 1.47 -20.07%
P/EPS 5.49 5.55 6.99 6.90 5.23 5.14 8.39 -24.60%
EY 18.20 18.03 14.31 14.50 19.10 19.47 11.92 32.56%
DY 0.00 0.00 0.00 4.28 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.55 0.67 0.57 0.56 0.58 4.54%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 09/05/13 31/01/13 22/11/12 22/08/12 14/05/12 15/02/12 29/11/11 -
Price 2.04 1.90 1.80 1.85 1.65 1.57 1.59 -
P/RPS 1.12 1.16 1.38 1.27 1.20 1.19 1.52 -18.40%
P/EPS 5.90 5.66 7.72 6.82 5.54 5.38 8.66 -22.55%
EY 16.95 17.65 12.96 14.65 18.06 18.60 11.55 29.10%
DY 0.00 0.00 0.00 4.32 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.61 0.67 0.60 0.59 0.60 6.55%

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