[WINGTM] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -73.04%
YoY- 2.9%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 134,201 116,742 124,832 81,909 99,105 96,198 88,095 32.42%
PBT 23,073 36,540 42,101 19,497 32,130 25,781 20,451 8.38%
Tax -8,152 -12,260 -10,783 -5,131 21,155 -7,315 -5,752 26.19%
NP 14,921 24,280 31,318 14,366 53,285 18,466 14,699 1.00%
-
NP to SH 14,921 24,280 31,318 14,366 53,285 18,466 14,699 1.00%
-
Tax Rate 35.33% 33.55% 25.61% 26.32% -65.84% 28.37% 28.13% -
Total Cost 119,280 92,462 93,514 67,543 45,820 77,732 73,396 38.26%
-
Net Worth 869,609 857,309 833,058 826,279 813,511 757,418 739,631 11.40%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 25,024 - - - 25,031 - - -
Div Payout % 167.71% - - - 46.98% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 869,609 857,309 833,058 826,279 813,511 757,418 739,631 11.40%
NOSH 312,809 312,886 313,180 312,984 312,889 312,983 312,080 0.15%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 11.12% 20.80% 25.09% 17.54% 53.77% 19.20% 16.69% -
ROE 1.72% 2.83% 3.76% 1.74% 6.55% 2.44% 1.99% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 42.90 37.31 39.86 26.17 31.67 30.74 28.23 32.21%
EPS 4.77 7.76 10.00 4.59 17.03 5.90 4.71 0.84%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.78 2.74 2.66 2.64 2.60 2.42 2.37 11.23%
Adjusted Per Share Value based on latest NOSH - 312,984
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 27.54 23.96 25.62 16.81 20.34 19.74 18.08 32.42%
EPS 3.06 4.98 6.43 2.95 10.93 3.79 3.02 0.88%
DPS 5.14 0.00 0.00 0.00 5.14 0.00 0.00 -
NAPS 1.7844 1.7592 1.7094 1.6955 1.6693 1.5542 1.5177 11.40%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.87 1.56 1.50 1.54 1.78 1.75 1.85 -
P/RPS 4.36 4.18 3.76 5.88 5.62 5.69 6.55 -23.78%
P/EPS 39.20 20.10 15.00 33.55 10.45 29.66 39.28 -0.13%
EY 2.55 4.97 6.67 2.98 9.57 3.37 2.55 0.00%
DY 4.28 0.00 0.00 0.00 4.49 0.00 0.00 -
P/NAPS 0.67 0.57 0.56 0.58 0.68 0.72 0.78 -9.64%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 14/05/12 15/02/12 29/11/11 15/08/11 26/05/11 28/02/11 -
Price 1.85 1.65 1.57 1.59 1.71 1.72 1.69 -
P/RPS 4.31 4.42 3.94 6.08 5.40 5.60 5.99 -19.71%
P/EPS 38.78 21.26 15.70 34.64 10.04 29.15 35.88 5.32%
EY 2.58 4.70 6.37 2.89 9.96 3.43 2.79 -5.08%
DY 4.32 0.00 0.00 0.00 4.68 0.00 0.00 -
P/NAPS 0.67 0.60 0.59 0.60 0.66 0.71 0.71 -3.79%

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