[WINGTM] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
03-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 340.11%
YoY- -49.04%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 262,400 275,820 284,480 301,762 297,128 316,293 333,060 -14.66%
PBT 14,160 28,424 47,249 70,102 24,204 89,650 83,982 -69.38%
Tax -10,860 -18,411 -18,729 -25,440 -14,056 -20,061 -14,241 -16.48%
NP 3,300 10,013 28,520 44,662 10,148 69,589 69,741 -86.84%
-
NP to SH 3,300 10,013 28,520 44,662 10,148 69,589 69,741 -86.84%
-
Tax Rate 76.69% 64.77% 39.64% 36.29% 58.07% 22.38% 16.96% -
Total Cost 259,100 265,807 255,960 257,100 286,980 246,704 263,318 -1.06%
-
Net Worth 1,310,294 1,206,924 1,181,501 1,133,403 985,385 1,085,159 1,068,176 14.54%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 13,410 - - - 9,463 - -
Div Payout % - 133.93% - - - 13.60% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,310,294 1,206,924 1,181,501 1,133,403 985,385 1,085,159 1,068,176 14.54%
NOSH 485,294 447,008 439,219 421,339 367,681 315,453 315,096 33.25%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.26% 3.63% 10.03% 14.80% 3.42% 22.00% 20.94% -
ROE 0.25% 0.83% 2.41% 3.94% 1.03% 6.41% 6.53% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 54.07 61.70 64.77 71.62 80.81 100.27 105.70 -35.96%
EPS 0.68 2.24 6.49 10.60 2.76 22.06 22.13 -90.12%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.70 2.70 2.69 2.69 2.68 3.44 3.39 -14.04%
Adjusted Per Share Value based on latest NOSH - 421,148
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 53.84 56.60 58.38 61.92 60.97 64.90 68.34 -14.66%
EPS 0.68 2.05 5.85 9.16 2.08 14.28 14.31 -86.80%
DPS 0.00 2.75 0.00 0.00 0.00 1.94 0.00 -
NAPS 2.6887 2.4766 2.4244 2.3257 2.022 2.2267 2.1919 14.54%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.06 1.08 1.21 1.24 1.25 1.55 1.70 -
P/RPS 1.96 1.75 1.87 1.73 1.55 1.55 1.61 13.97%
P/EPS 155.88 48.21 18.63 11.70 45.29 7.03 7.68 640.01%
EY 0.64 2.07 5.37 8.55 2.21 14.23 13.02 -86.50%
DY 0.00 2.78 0.00 0.00 0.00 1.94 0.00 -
P/NAPS 0.39 0.40 0.45 0.46 0.47 0.45 0.50 -15.22%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 16/11/16 18/08/16 05/05/16 03/02/16 17/11/15 12/08/15 05/05/15 -
Price 1.07 1.10 1.18 1.18 1.30 1.18 1.75 -
P/RPS 1.98 1.78 1.82 1.65 1.61 1.18 1.66 12.43%
P/EPS 157.35 49.11 18.17 11.13 47.10 5.35 7.91 630.17%
EY 0.64 2.04 5.50 8.98 2.12 18.69 12.65 -86.24%
DY 0.00 2.73 0.00 0.00 0.00 2.54 0.00 -
P/NAPS 0.40 0.41 0.44 0.44 0.49 0.34 0.52 -16.00%

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