[WINGTM] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
14-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 53.15%
YoY- 48.46%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 257,179 102,734 457,684 323,483 206,741 81,909 369,816 -21.42%
PBT 70,907 25,899 121,211 98,138 61,598 19,497 96,773 -18.64%
Tax -18,273 -7,589 -36,326 -28,174 -15,914 -5,131 3,638 -
NP 52,634 18,310 84,885 69,964 45,684 14,366 100,411 -34.86%
-
NP to SH 52,634 18,310 84,885 69,964 45,684 14,366 100,411 -34.86%
-
Tax Rate 25.77% 29.30% 29.97% 28.71% 25.84% 26.32% -3.76% -
Total Cost 204,545 84,424 372,799 253,519 161,057 67,543 269,405 -16.70%
-
Net Worth 932,158 923,351 870,454 857,724 832,324 826,279 811,275 9.65%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 25,049 - - - 24,962 -
Div Payout % - - 29.51% - - - 24.86% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 932,158 923,351 870,454 857,724 832,324 826,279 811,275 9.65%
NOSH 313,858 314,065 313,113 313,038 312,904 312,984 312,029 0.38%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 20.47% 17.82% 18.55% 21.63% 22.10% 17.54% 27.15% -
ROE 5.65% 1.98% 9.75% 8.16% 5.49% 1.74% 12.38% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 81.94 32.71 146.17 103.34 66.07 26.17 118.52 -21.72%
EPS 16.77 5.83 27.11 22.35 14.60 4.59 32.18 -35.11%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 2.97 2.94 2.78 2.74 2.66 2.64 2.60 9.23%
Adjusted Per Share Value based on latest NOSH - 312,886
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 52.77 21.08 93.92 66.38 42.42 16.81 75.89 -21.42%
EPS 10.80 3.76 17.42 14.36 9.37 2.95 20.60 -34.85%
DPS 0.00 0.00 5.14 0.00 0.00 0.00 5.12 -
NAPS 1.9128 1.8947 1.7862 1.76 1.7079 1.6955 1.6647 9.65%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.86 1.63 1.87 1.56 1.50 1.54 1.78 -
P/RPS 2.27 4.98 1.28 1.51 2.27 5.88 1.50 31.64%
P/EPS 11.09 27.96 6.90 6.98 10.27 33.55 5.53 58.69%
EY 9.02 3.58 14.50 14.33 9.73 2.98 18.08 -36.96%
DY 0.00 0.00 4.28 0.00 0.00 0.00 4.49 -
P/NAPS 0.63 0.55 0.67 0.57 0.56 0.58 0.68 -4.94%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/01/13 22/11/12 22/08/12 14/05/12 15/02/12 29/11/11 15/08/11 -
Price 1.90 1.80 1.85 1.65 1.57 1.59 1.71 -
P/RPS 2.32 5.50 1.27 1.60 2.38 6.08 1.44 37.23%
P/EPS 11.33 30.87 6.82 7.38 10.75 34.64 5.31 65.35%
EY 8.83 3.24 14.65 13.55 9.30 2.89 18.82 -39.48%
DY 0.00 0.00 4.32 0.00 0.00 0.00 4.68 -
P/NAPS 0.64 0.61 0.67 0.60 0.59 0.60 0.66 -2.02%

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