[WINGTM] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -88.08%
YoY- -14.41%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 434,615 288,023 174,557 82,268 602,587 427,167 257,179 42.01%
PBT 91,272 56,458 34,849 20,717 175,898 109,024 70,907 18.38%
Tax -20,607 -15,473 -8,458 -5,046 -44,481 -27,588 -18,273 8.36%
NP 70,665 40,985 26,391 15,671 131,417 81,436 52,634 21.76%
-
NP to SH 70,665 40,985 26,391 15,671 131,417 81,436 52,634 21.76%
-
Tax Rate 22.58% 27.41% 24.27% 24.36% 25.29% 25.30% 25.77% -
Total Cost 363,950 247,038 148,166 66,597 471,170 345,731 204,545 46.99%
-
Net Worth 1,049,624 1,020,699 1,005,371 1,026,937 1,010,744 963,795 932,158 8.25%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 21,998 - - - 31,389 - - -
Div Payout % 31.13% - - - 23.89% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,049,624 1,020,699 1,005,371 1,026,937 1,010,744 963,795 932,158 8.25%
NOSH 314,258 314,061 314,178 314,048 313,895 313,939 313,858 0.08%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.26% 14.23% 15.12% 19.05% 21.81% 19.06% 20.47% -
ROE 6.73% 4.02% 2.62% 1.53% 13.00% 8.45% 5.65% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 138.30 91.71 55.56 26.20 191.97 136.07 81.94 41.89%
EPS 22.49 13.05 8.40 4.99 41.86 25.94 16.77 21.67%
DPS 7.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 3.34 3.25 3.20 3.27 3.22 3.07 2.97 8.16%
Adjusted Per Share Value based on latest NOSH - 314,048
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 89.18 59.10 35.82 16.88 123.65 87.65 52.77 42.01%
EPS 14.50 8.41 5.42 3.22 26.97 16.71 10.80 21.76%
DPS 4.51 0.00 0.00 0.00 6.44 0.00 0.00 -
NAPS 2.1538 2.0945 2.063 2.1073 2.074 1.9777 1.9128 8.25%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.11 2.20 2.23 2.52 2.37 1.90 1.86 -
P/RPS 1.53 2.40 4.01 9.62 1.23 1.40 2.27 -23.18%
P/EPS 9.38 16.86 26.55 50.50 5.66 7.32 11.09 -10.59%
EY 10.66 5.93 3.77 1.98 17.67 13.65 9.02 11.81%
DY 3.32 0.00 0.00 0.00 4.22 0.00 0.00 -
P/NAPS 0.63 0.68 0.70 0.77 0.74 0.62 0.63 0.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 22/04/14 27/02/14 13/11/13 22/08/13 09/05/13 31/01/13 -
Price 2.31 2.36 2.18 2.57 2.46 2.04 1.90 -
P/RPS 1.67 2.57 3.92 9.81 1.28 1.50 2.32 -19.72%
P/EPS 10.27 18.08 25.95 51.50 5.88 7.86 11.33 -6.35%
EY 9.73 5.53 3.85 1.94 17.02 12.72 8.83 6.70%
DY 3.03 0.00 0.00 0.00 4.07 0.00 0.00 -
P/NAPS 0.69 0.73 0.68 0.79 0.76 0.66 0.64 5.15%

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