[WINGTM] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 22.71%
YoY- 27.45%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 175,420 169,988 154,445 102,734 134,201 116,742 124,832 25.48%
PBT 66,874 38,117 45,008 25,899 23,073 36,540 42,101 36.17%
Tax -16,893 -9,315 -10,684 -7,589 -8,152 -12,260 -10,783 34.92%
NP 49,981 28,802 34,324 18,310 14,921 24,280 31,318 36.60%
-
NP to SH 49,981 28,802 34,324 18,310 14,921 24,280 31,318 36.60%
-
Tax Rate 25.26% 24.44% 23.74% 29.30% 35.33% 33.55% 25.61% -
Total Cost 125,439 141,186 120,121 84,424 119,280 92,462 93,514 21.65%
-
Net Worth 1,011,143 964,254 932,683 923,351 869,609 857,309 833,058 13.80%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 31,401 - - - 25,024 - - -
Div Payout % 62.83% - - - 167.71% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,011,143 964,254 932,683 923,351 869,609 857,309 833,058 13.80%
NOSH 314,019 314,089 314,034 314,065 312,809 312,886 313,180 0.17%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 28.49% 16.94% 22.22% 17.82% 11.12% 20.80% 25.09% -
ROE 4.94% 2.99% 3.68% 1.98% 1.72% 2.83% 3.76% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 55.86 54.12 49.18 32.71 42.90 37.31 39.86 25.25%
EPS 15.92 9.17 10.93 5.83 4.77 7.76 10.00 36.38%
DPS 10.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.22 3.07 2.97 2.94 2.78 2.74 2.66 13.59%
Adjusted Per Share Value based on latest NOSH - 314,065
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 36.00 34.88 31.69 21.08 27.54 23.96 25.62 25.47%
EPS 10.26 5.91 7.04 3.76 3.06 4.98 6.43 36.58%
DPS 6.44 0.00 0.00 0.00 5.14 0.00 0.00 -
NAPS 2.0749 1.9786 1.9139 1.8947 1.7844 1.7592 1.7094 13.80%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.37 1.90 1.86 1.63 1.87 1.56 1.50 -
P/RPS 4.24 3.51 3.78 4.98 4.36 4.18 3.76 8.34%
P/EPS 14.89 20.72 17.02 27.96 39.20 20.10 15.00 -0.48%
EY 6.72 4.83 5.88 3.58 2.55 4.97 6.67 0.49%
DY 4.22 0.00 0.00 0.00 4.28 0.00 0.00 -
P/NAPS 0.74 0.62 0.63 0.55 0.67 0.57 0.56 20.43%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 09/05/13 31/01/13 22/11/12 22/08/12 14/05/12 15/02/12 -
Price 2.46 2.04 1.90 1.80 1.85 1.65 1.57 -
P/RPS 4.40 3.77 3.86 5.50 4.31 4.42 3.94 7.64%
P/EPS 15.46 22.25 17.38 30.87 38.78 21.26 15.70 -1.02%
EY 6.47 4.50 5.75 3.24 2.58 4.70 6.37 1.04%
DY 4.07 0.00 0.00 0.00 4.32 0.00 0.00 -
P/NAPS 0.76 0.66 0.64 0.61 0.67 0.60 0.59 18.40%

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