[WINGTM] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -13.72%
YoY- 27.45%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 602,587 569,556 514,358 410,936 457,684 431,310 413,482 28.57%
PBT 175,898 145,365 141,814 103,596 121,211 130,850 123,196 26.82%
Tax -44,481 -36,784 -36,546 -30,356 -36,326 -37,565 -31,828 25.02%
NP 131,417 108,581 105,268 73,240 84,885 93,285 91,368 27.44%
-
NP to SH 131,417 108,581 105,268 73,240 84,885 93,285 91,368 27.44%
-
Tax Rate 25.29% 25.30% 25.77% 29.30% 29.97% 28.71% 25.84% -
Total Cost 471,170 460,974 409,090 337,696 372,799 338,025 322,114 28.88%
-
Net Worth 1,010,744 963,795 932,158 923,351 870,454 857,724 832,324 13.83%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 31,389 - - - 25,049 - - -
Div Payout % 23.89% - - - 29.51% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,010,744 963,795 932,158 923,351 870,454 857,724 832,324 13.83%
NOSH 313,895 313,939 313,858 314,065 313,113 313,038 312,904 0.21%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 21.81% 19.06% 20.47% 17.82% 18.55% 21.63% 22.10% -
ROE 13.00% 11.27% 11.29% 7.93% 9.75% 10.88% 10.98% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 191.97 181.42 163.88 130.84 146.17 137.78 132.14 28.30%
EPS 41.86 34.59 33.54 23.32 27.11 29.80 29.20 27.16%
DPS 10.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.22 3.07 2.97 2.94 2.78 2.74 2.66 13.59%
Adjusted Per Share Value based on latest NOSH - 314,065
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 123.65 116.87 105.55 84.32 93.92 88.50 84.85 28.56%
EPS 26.97 22.28 21.60 15.03 17.42 19.14 18.75 27.45%
DPS 6.44 0.00 0.00 0.00 5.14 0.00 0.00 -
NAPS 2.074 1.9777 1.9128 1.8947 1.7862 1.76 1.7079 13.83%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.37 1.90 1.86 1.63 1.87 1.56 1.50 -
P/RPS 1.23 1.05 1.13 1.25 1.28 1.13 1.14 5.20%
P/EPS 5.66 5.49 5.55 6.99 6.90 5.23 5.14 6.64%
EY 17.67 18.20 18.03 14.31 14.50 19.10 19.47 -6.26%
DY 4.22 0.00 0.00 0.00 4.28 0.00 0.00 -
P/NAPS 0.74 0.62 0.63 0.55 0.67 0.57 0.56 20.43%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 09/05/13 31/01/13 22/11/12 22/08/12 14/05/12 15/02/12 -
Price 2.46 2.04 1.90 1.80 1.85 1.65 1.57 -
P/RPS 1.28 1.12 1.16 1.38 1.27 1.20 1.19 4.98%
P/EPS 5.88 5.90 5.66 7.72 6.82 5.54 5.38 6.10%
EY 17.02 16.95 17.65 12.96 14.65 18.06 18.60 -5.75%
DY 4.07 0.00 0.00 0.00 4.32 0.00 0.00 -
P/NAPS 0.76 0.66 0.64 0.61 0.67 0.60 0.59 18.40%

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