[WINGTM] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -29.84%
YoY- 66.04%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 297,128 316,293 333,060 333,612 332,112 434,615 384,030 -15.70%
PBT 24,204 89,650 83,982 103,952 142,800 91,272 75,277 -53.03%
Tax -14,056 -20,061 -14,241 -16,312 -17,892 -20,607 -20,630 -22.55%
NP 10,148 69,589 69,741 87,640 124,908 70,665 54,646 -67.41%
-
NP to SH 10,148 69,589 69,741 87,640 124,908 70,665 54,646 -67.41%
-
Tax Rate 58.07% 22.38% 16.96% 15.69% 12.53% 22.58% 27.41% -
Total Cost 286,980 246,704 263,318 245,972 207,204 363,950 329,384 -8.77%
-
Net Worth 985,385 1,085,159 1,068,176 1,057,724 1,072,347 1,049,624 1,020,699 -2.31%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 9,463 - - - 21,998 - -
Div Payout % - 13.60% - - - 31.13% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 985,385 1,085,159 1,068,176 1,057,724 1,072,347 1,049,624 1,020,699 -2.31%
NOSH 367,681 315,453 315,096 314,798 314,471 314,258 314,061 11.06%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.42% 22.00% 20.94% 26.27% 37.61% 16.26% 14.23% -
ROE 1.03% 6.41% 6.53% 8.29% 11.65% 6.73% 5.35% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 80.81 100.27 105.70 105.98 105.61 138.30 122.28 -24.11%
EPS 2.76 22.06 22.13 27.84 39.72 22.49 17.40 -70.66%
DPS 0.00 3.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 2.68 3.44 3.39 3.36 3.41 3.34 3.25 -12.05%
Adjusted Per Share Value based on latest NOSH - 314,825
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 60.97 64.90 68.34 68.46 68.15 89.18 78.80 -15.70%
EPS 2.08 14.28 14.31 17.98 25.63 14.50 11.21 -67.43%
DPS 0.00 1.94 0.00 0.00 0.00 4.51 0.00 -
NAPS 2.022 2.2267 2.1919 2.1704 2.2005 2.1538 2.0945 -2.31%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.25 1.55 1.70 1.67 2.00 2.11 2.20 -
P/RPS 1.55 1.55 1.61 1.58 1.89 1.53 1.80 -9.47%
P/EPS 45.29 7.03 7.68 6.00 5.04 9.38 12.64 133.97%
EY 2.21 14.23 13.02 16.67 19.86 10.66 7.91 -57.22%
DY 0.00 1.94 0.00 0.00 0.00 3.32 0.00 -
P/NAPS 0.47 0.45 0.50 0.50 0.59 0.63 0.68 -21.80%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 12/08/15 05/05/15 12/02/15 18/11/14 18/08/14 22/04/14 -
Price 1.30 1.18 1.75 1.73 2.02 2.31 2.36 -
P/RPS 1.61 1.18 1.66 1.63 1.91 1.67 1.93 -11.37%
P/EPS 47.10 5.35 7.91 6.21 5.09 10.27 13.56 129.18%
EY 2.12 18.69 12.65 16.09 19.66 9.73 7.37 -56.39%
DY 0.00 2.54 0.00 0.00 0.00 3.03 0.00 -
P/NAPS 0.49 0.34 0.52 0.51 0.59 0.69 0.73 -23.31%

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