[WINGTM] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 76.76%
YoY- 99.27%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 316,293 333,060 333,612 332,112 434,615 384,030 349,114 -6.38%
PBT 89,650 83,982 103,952 142,800 91,272 75,277 69,698 18.32%
Tax -20,061 -14,241 -16,312 -17,892 -20,607 -20,630 -16,916 12.07%
NP 69,589 69,741 87,640 124,908 70,665 54,646 52,782 20.29%
-
NP to SH 69,589 69,741 87,640 124,908 70,665 54,646 52,782 20.29%
-
Tax Rate 22.38% 16.96% 15.69% 12.53% 22.58% 27.41% 24.27% -
Total Cost 246,704 263,318 245,972 207,204 363,950 329,384 296,332 -11.53%
-
Net Worth 1,085,159 1,068,176 1,057,724 1,072,347 1,049,624 1,020,699 1,005,371 5.23%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 9,463 - - - 21,998 - - -
Div Payout % 13.60% - - - 31.13% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,085,159 1,068,176 1,057,724 1,072,347 1,049,624 1,020,699 1,005,371 5.23%
NOSH 315,453 315,096 314,798 314,471 314,258 314,061 314,178 0.27%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 22.00% 20.94% 26.27% 37.61% 16.26% 14.23% 15.12% -
ROE 6.41% 6.53% 8.29% 11.65% 6.73% 5.35% 5.25% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 100.27 105.70 105.98 105.61 138.30 122.28 111.12 -6.63%
EPS 22.06 22.13 27.84 39.72 22.49 17.40 16.80 19.97%
DPS 3.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 3.44 3.39 3.36 3.41 3.34 3.25 3.20 4.95%
Adjusted Per Share Value based on latest NOSH - 314,471
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 64.90 68.34 68.46 68.15 89.18 78.80 71.64 -6.39%
EPS 14.28 14.31 17.98 25.63 14.50 11.21 10.83 20.30%
DPS 1.94 0.00 0.00 0.00 4.51 0.00 0.00 -
NAPS 2.2267 2.1919 2.1704 2.2005 2.1538 2.0945 2.063 5.23%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.55 1.70 1.67 2.00 2.11 2.20 2.23 -
P/RPS 1.55 1.61 1.58 1.89 1.53 1.80 2.01 -15.94%
P/EPS 7.03 7.68 6.00 5.04 9.38 12.64 13.27 -34.60%
EY 14.23 13.02 16.67 19.86 10.66 7.91 7.53 53.03%
DY 1.94 0.00 0.00 0.00 3.32 0.00 0.00 -
P/NAPS 0.45 0.50 0.50 0.59 0.63 0.68 0.70 -25.57%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 12/08/15 05/05/15 12/02/15 18/11/14 18/08/14 22/04/14 27/02/14 -
Price 1.18 1.75 1.73 2.02 2.31 2.36 2.18 -
P/RPS 1.18 1.66 1.63 1.91 1.67 1.93 1.96 -28.76%
P/EPS 5.35 7.91 6.21 5.09 10.27 13.56 12.98 -44.70%
EY 18.69 12.65 16.09 19.66 9.73 7.37 7.71 80.74%
DY 2.54 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 0.34 0.52 0.51 0.59 0.69 0.73 0.68 -37.08%

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