[WINGTM] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
15-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 218.0%
YoY- 59.4%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 102,734 457,684 323,483 206,741 81,909 369,816 270,711 -47.49%
PBT 25,899 121,211 98,138 61,598 19,497 96,773 64,643 -45.56%
Tax -7,589 -36,326 -28,174 -15,914 -5,131 3,638 -17,517 -42.65%
NP 18,310 84,885 69,964 45,684 14,366 100,411 47,126 -46.66%
-
NP to SH 18,310 84,885 69,964 45,684 14,366 100,411 47,126 -46.66%
-
Tax Rate 29.30% 29.97% 28.71% 25.84% 26.32% -3.76% 27.10% -
Total Cost 84,424 372,799 253,519 161,057 67,543 269,405 223,585 -47.66%
-
Net Worth 923,351 870,454 857,724 832,324 826,279 811,275 754,265 14.39%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 25,049 - - - 24,962 - -
Div Payout % - 29.51% - - - 24.86% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 923,351 870,454 857,724 832,324 826,279 811,275 754,265 14.39%
NOSH 314,065 313,113 313,038 312,904 312,984 312,029 311,679 0.50%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 17.82% 18.55% 21.63% 22.10% 17.54% 27.15% 17.41% -
ROE 1.98% 9.75% 8.16% 5.49% 1.74% 12.38% 6.25% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 32.71 146.17 103.34 66.07 26.17 118.52 86.86 -47.75%
EPS 5.83 27.11 22.35 14.60 4.59 32.18 15.12 -46.93%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.94 2.78 2.74 2.66 2.64 2.60 2.42 13.81%
Adjusted Per Share Value based on latest NOSH - 313,180
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.08 93.92 66.38 42.42 16.81 75.89 55.55 -47.49%
EPS 3.76 17.42 14.36 9.37 2.95 20.60 9.67 -46.63%
DPS 0.00 5.14 0.00 0.00 0.00 5.12 0.00 -
NAPS 1.8947 1.7862 1.76 1.7079 1.6955 1.6647 1.5478 14.39%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.63 1.87 1.56 1.50 1.54 1.78 1.75 -
P/RPS 4.98 1.28 1.51 2.27 5.88 1.50 2.01 82.79%
P/EPS 27.96 6.90 6.98 10.27 33.55 5.53 11.57 79.79%
EY 3.58 14.50 14.33 9.73 2.98 18.08 8.64 -44.33%
DY 0.00 4.28 0.00 0.00 0.00 4.49 0.00 -
P/NAPS 0.55 0.67 0.57 0.56 0.58 0.68 0.72 -16.39%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 22/08/12 14/05/12 15/02/12 29/11/11 15/08/11 26/05/11 -
Price 1.80 1.85 1.65 1.57 1.59 1.71 1.72 -
P/RPS 5.50 1.27 1.60 2.38 6.08 1.44 1.98 97.23%
P/EPS 30.87 6.82 7.38 10.75 34.64 5.31 11.38 94.15%
EY 3.24 14.65 13.55 9.30 2.89 18.82 8.79 -48.49%
DY 0.00 4.32 0.00 0.00 0.00 4.68 0.00 -
P/NAPS 0.61 0.67 0.60 0.59 0.60 0.66 0.71 -9.60%

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