[WINGTM] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 72.42%
YoY- -46.23%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 249,795 166,806 83,028 434,615 288,023 174,557 82,268 109.82%
PBT 62,987 51,976 35,700 91,272 56,458 34,849 20,717 110.01%
Tax -10,681 -8,156 -4,473 -20,607 -15,473 -8,458 -5,046 64.93%
NP 52,306 43,820 31,227 70,665 40,985 26,391 15,671 123.50%
-
NP to SH 52,306 43,820 31,227 70,665 40,985 26,391 15,671 123.50%
-
Tax Rate 16.96% 15.69% 12.53% 22.58% 27.41% 24.27% 24.36% -
Total Cost 197,489 122,986 51,801 363,950 247,038 148,166 66,597 106.54%
-
Net Worth 1,068,176 1,057,724 1,072,347 1,049,624 1,020,699 1,005,371 1,026,937 2.66%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 21,998 - - - -
Div Payout % - - - 31.13% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,068,176 1,057,724 1,072,347 1,049,624 1,020,699 1,005,371 1,026,937 2.66%
NOSH 315,096 314,798 314,471 314,258 314,061 314,178 314,048 0.22%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 20.94% 26.27% 37.61% 16.26% 14.23% 15.12% 19.05% -
ROE 4.90% 4.14% 2.91% 6.73% 4.02% 2.62% 1.53% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 79.28 52.99 26.40 138.30 91.71 55.56 26.20 109.34%
EPS 16.60 13.92 9.93 22.49 13.05 8.40 4.99 123.00%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 3.39 3.36 3.41 3.34 3.25 3.20 3.27 2.43%
Adjusted Per Share Value based on latest NOSH - 314,198
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 51.26 34.23 17.04 89.18 59.10 35.82 16.88 109.84%
EPS 10.73 8.99 6.41 14.50 8.41 5.42 3.22 123.26%
DPS 0.00 0.00 0.00 4.51 0.00 0.00 0.00 -
NAPS 2.1919 2.1704 2.2005 2.1538 2.0945 2.063 2.1073 2.66%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.70 1.67 2.00 2.11 2.20 2.23 2.52 -
P/RPS 2.14 3.15 7.58 1.53 2.40 4.01 9.62 -63.32%
P/EPS 10.24 12.00 20.14 9.38 16.86 26.55 50.50 -65.51%
EY 9.76 8.34 4.97 10.66 5.93 3.77 1.98 189.92%
DY 0.00 0.00 0.00 3.32 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.59 0.63 0.68 0.70 0.77 -25.03%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 05/05/15 12/02/15 18/11/14 18/08/14 22/04/14 27/02/14 13/11/13 -
Price 1.75 1.73 2.02 2.31 2.36 2.18 2.57 -
P/RPS 2.21 3.26 7.65 1.67 2.57 3.92 9.81 -63.00%
P/EPS 10.54 12.43 20.34 10.27 18.08 25.95 51.50 -65.30%
EY 9.49 8.05 4.92 9.73 5.53 3.85 1.94 188.44%
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.59 0.69 0.73 0.68 0.79 -24.35%

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