[WINGTM] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 21.03%
YoY- 54.82%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 384,030 349,114 329,072 602,587 569,556 514,358 410,936 -4.41%
PBT 75,277 69,698 82,868 175,898 145,365 141,814 103,596 -19.19%
Tax -20,630 -16,916 -20,184 -44,481 -36,784 -36,546 -30,356 -22.71%
NP 54,646 52,782 62,684 131,417 108,581 105,268 73,240 -17.75%
-
NP to SH 54,646 52,782 62,684 131,417 108,581 105,268 73,240 -17.75%
-
Tax Rate 27.41% 24.27% 24.36% 25.29% 25.30% 25.77% 29.30% -
Total Cost 329,384 296,332 266,388 471,170 460,974 409,090 337,696 -1.64%
-
Net Worth 1,020,699 1,005,371 1,026,937 1,010,744 963,795 932,158 923,351 6.91%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 31,389 - - - -
Div Payout % - - - 23.89% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,020,699 1,005,371 1,026,937 1,010,744 963,795 932,158 923,351 6.91%
NOSH 314,061 314,178 314,048 313,895 313,939 313,858 314,065 -0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.23% 15.12% 19.05% 21.81% 19.06% 20.47% 17.82% -
ROE 5.35% 5.25% 6.10% 13.00% 11.27% 11.29% 7.93% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 122.28 111.12 104.78 191.97 181.42 163.88 130.84 -4.41%
EPS 17.40 16.80 19.96 41.86 34.59 33.54 23.32 -17.74%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 3.25 3.20 3.27 3.22 3.07 2.97 2.94 6.91%
Adjusted Per Share Value based on latest NOSH - 314,019
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 78.80 71.64 67.53 123.65 116.87 105.55 84.32 -4.41%
EPS 11.21 10.83 12.86 26.97 22.28 21.60 15.03 -17.77%
DPS 0.00 0.00 0.00 6.44 0.00 0.00 0.00 -
NAPS 2.0945 2.063 2.1073 2.074 1.9777 1.9128 1.8947 6.91%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.20 2.23 2.52 2.37 1.90 1.86 1.63 -
P/RPS 1.80 2.01 2.40 1.23 1.05 1.13 1.25 27.54%
P/EPS 12.64 13.27 12.63 5.66 5.49 5.55 6.99 48.48%
EY 7.91 7.53 7.92 17.67 18.20 18.03 14.31 -32.67%
DY 0.00 0.00 0.00 4.22 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.77 0.74 0.62 0.63 0.55 15.20%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/04/14 27/02/14 13/11/13 22/08/13 09/05/13 31/01/13 22/11/12 -
Price 2.36 2.18 2.57 2.46 2.04 1.90 1.80 -
P/RPS 1.93 1.96 2.45 1.28 1.12 1.16 1.38 25.08%
P/EPS 13.56 12.98 12.88 5.88 5.90 5.66 7.72 45.62%
EY 7.37 7.71 7.77 17.02 16.95 17.65 12.96 -31.38%
DY 0.00 0.00 0.00 4.07 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.79 0.76 0.66 0.64 0.61 12.73%

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