[WINGTM] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 87.46%
YoY- 9.6%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 82,268 175,420 169,988 154,445 102,734 134,201 116,742 -20.79%
PBT 20,717 66,874 38,117 45,008 25,899 23,073 36,540 -31.47%
Tax -5,046 -16,893 -9,315 -10,684 -7,589 -8,152 -12,260 -44.63%
NP 15,671 49,981 28,802 34,324 18,310 14,921 24,280 -25.29%
-
NP to SH 15,671 49,981 28,802 34,324 18,310 14,921 24,280 -25.29%
-
Tax Rate 24.36% 25.26% 24.44% 23.74% 29.30% 35.33% 33.55% -
Total Cost 66,597 125,439 141,186 120,121 84,424 119,280 92,462 -19.63%
-
Net Worth 1,026,937 1,011,143 964,254 932,683 923,351 869,609 857,309 12.77%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 31,401 - - - 25,024 - -
Div Payout % - 62.83% - - - 167.71% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,026,937 1,011,143 964,254 932,683 923,351 869,609 857,309 12.77%
NOSH 314,048 314,019 314,089 314,034 314,065 312,809 312,886 0.24%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 19.05% 28.49% 16.94% 22.22% 17.82% 11.12% 20.80% -
ROE 1.53% 4.94% 2.99% 3.68% 1.98% 1.72% 2.83% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.20 55.86 54.12 49.18 32.71 42.90 37.31 -20.97%
EPS 4.99 15.92 9.17 10.93 5.83 4.77 7.76 -25.47%
DPS 0.00 10.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 3.27 3.22 3.07 2.97 2.94 2.78 2.74 12.49%
Adjusted Per Share Value based on latest NOSH - 314,034
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.88 36.00 34.88 31.69 21.08 27.54 23.96 -20.80%
EPS 3.22 10.26 5.91 7.04 3.76 3.06 4.98 -25.20%
DPS 0.00 6.44 0.00 0.00 0.00 5.14 0.00 -
NAPS 2.1073 2.0749 1.9786 1.9139 1.8947 1.7844 1.7592 12.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.52 2.37 1.90 1.86 1.63 1.87 1.56 -
P/RPS 9.62 4.24 3.51 3.78 4.98 4.36 4.18 74.22%
P/EPS 50.50 14.89 20.72 17.02 27.96 39.20 20.10 84.70%
EY 1.98 6.72 4.83 5.88 3.58 2.55 4.97 -45.82%
DY 0.00 4.22 0.00 0.00 0.00 4.28 0.00 -
P/NAPS 0.77 0.74 0.62 0.63 0.55 0.67 0.57 22.17%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 13/11/13 22/08/13 09/05/13 31/01/13 22/11/12 22/08/12 14/05/12 -
Price 2.57 2.46 2.04 1.90 1.80 1.85 1.65 -
P/RPS 9.81 4.40 3.77 3.86 5.50 4.31 4.42 70.06%
P/EPS 51.50 15.46 22.25 17.38 30.87 38.78 21.26 80.27%
EY 1.94 6.47 4.50 5.75 3.24 2.58 4.70 -44.53%
DY 0.00 4.07 0.00 0.00 0.00 4.32 0.00 -
P/NAPS 0.79 0.76 0.66 0.64 0.61 0.67 0.60 20.10%

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