[WINGTM] QoQ Cumulative 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- -78.43%
YoY- 27.45%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 602,587 427,167 257,179 102,734 457,684 323,483 206,741 104.17%
PBT 175,898 109,024 70,907 25,899 121,211 98,138 61,598 101.40%
Tax -44,481 -27,588 -18,273 -7,589 -36,326 -28,174 -15,914 98.54%
NP 131,417 81,436 52,634 18,310 84,885 69,964 45,684 102.39%
-
NP to SH 131,417 81,436 52,634 18,310 84,885 69,964 45,684 102.39%
-
Tax Rate 25.29% 25.30% 25.77% 29.30% 29.97% 28.71% 25.84% -
Total Cost 471,170 345,731 204,545 84,424 372,799 253,519 161,057 104.68%
-
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% 8.45% 5.65% 1.98% 9.75% 8.16% 5.49% -
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 191.97 136.07 81.94 32.71 146.17 103.34 66.07 103.75%
EPS 41.86 25.94 16.77 5.83 27.11 22.35 14.60 101.94%
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 87.65 52.77 21.08 93.92 66.38 42.42 104.18%
EPS 26.97 16.71 10.80 3.76 17.42 14.36 9.37 102.47%
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 1.40 2.27 4.98 1.28 1.51 2.27 -33.56%
P/EPS 5.66 7.32 11.09 27.96 6.90 6.98 10.27 -32.80%
EY 17.67 13.65 9.02 3.58 14.50 14.33 9.73 48.90%
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 1.50 2.32 5.50 1.27 1.60 2.38 -33.89%
P/EPS 5.88 7.86 11.33 30.87 6.82 7.38 10.75 -33.14%
EY 17.02 12.72 8.83 3.24 14.65 13.55 9.30 49.67%
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