[WINGTM] QoQ Quarter Result on 30-Jun-2012 [#4]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -38.55%
YoY- -72.0%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 169,988 154,445 102,734 134,201 116,742 124,832 81,909 62.62%
PBT 38,117 45,008 25,899 23,073 36,540 42,101 19,497 56.28%
Tax -9,315 -10,684 -7,589 -8,152 -12,260 -10,783 -5,131 48.76%
NP 28,802 34,324 18,310 14,921 24,280 31,318 14,366 58.93%
-
NP to SH 28,802 34,324 18,310 14,921 24,280 31,318 14,366 58.93%
-
Tax Rate 24.44% 23.74% 29.30% 35.33% 33.55% 25.61% 26.32% -
Total Cost 141,186 120,121 84,424 119,280 92,462 93,514 67,543 63.41%
-
Net Worth 964,254 932,683 923,351 869,609 857,309 833,058 826,279 10.83%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 25,024 - - - -
Div Payout % - - - 167.71% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 964,254 932,683 923,351 869,609 857,309 833,058 826,279 10.83%
NOSH 314,089 314,034 314,065 312,809 312,886 313,180 312,984 0.23%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 16.94% 22.22% 17.82% 11.12% 20.80% 25.09% 17.54% -
ROE 2.99% 3.68% 1.98% 1.72% 2.83% 3.76% 1.74% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 54.12 49.18 32.71 42.90 37.31 39.86 26.17 62.24%
EPS 9.17 10.93 5.83 4.77 7.76 10.00 4.59 58.55%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 3.07 2.97 2.94 2.78 2.74 2.66 2.64 10.57%
Adjusted Per Share Value based on latest NOSH - 312,809
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 34.88 31.69 21.08 27.54 23.96 25.62 16.81 62.60%
EPS 5.91 7.04 3.76 3.06 4.98 6.43 2.95 58.85%
DPS 0.00 0.00 0.00 5.14 0.00 0.00 0.00 -
NAPS 1.9786 1.9139 1.8947 1.7844 1.7592 1.7094 1.6955 10.83%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.90 1.86 1.63 1.87 1.56 1.50 1.54 -
P/RPS 3.51 3.78 4.98 4.36 4.18 3.76 5.88 -29.08%
P/EPS 20.72 17.02 27.96 39.20 20.10 15.00 33.55 -27.45%
EY 4.83 5.88 3.58 2.55 4.97 6.67 2.98 37.94%
DY 0.00 0.00 0.00 4.28 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.55 0.67 0.57 0.56 0.58 4.54%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 09/05/13 31/01/13 22/11/12 22/08/12 14/05/12 15/02/12 29/11/11 -
Price 2.04 1.90 1.80 1.85 1.65 1.57 1.59 -
P/RPS 3.77 3.86 5.50 4.31 4.42 3.94 6.08 -27.26%
P/EPS 22.25 17.38 30.87 38.78 21.26 15.70 34.64 -25.53%
EY 4.50 5.75 3.24 2.58 4.70 6.37 2.89 34.30%
DY 0.00 0.00 0.00 4.32 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.61 0.67 0.60 0.59 0.60 6.55%

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