[WINGTM] QoQ 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- -22.47%
YoY- 31.48%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 154,445 102,734 134,201 116,742 124,832 81,909 99,105 34.23%
PBT 45,008 25,899 23,073 36,540 42,101 19,497 32,130 25.06%
Tax -10,684 -7,589 -8,152 -12,260 -10,783 -5,131 21,155 -
NP 34,324 18,310 14,921 24,280 31,318 14,366 53,285 -25.31%
-
NP to SH 34,324 18,310 14,921 24,280 31,318 14,366 53,285 -25.31%
-
Tax Rate 23.74% 29.30% 35.33% 33.55% 25.61% 26.32% -65.84% -
Total Cost 120,121 84,424 119,280 92,462 93,514 67,543 45,820 89.57%
-
Net Worth 932,683 923,351 869,609 857,309 833,058 826,279 813,511 9.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 25,024 - - - 25,031 -
Div Payout % - - 167.71% - - - 46.98% -
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 932,683 923,351 869,609 857,309 833,058 826,279 813,511 9.49%
NOSH 314,034 314,065 312,809 312,886 313,180 312,984 312,889 0.24%
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 22.22% 17.82% 11.12% 20.80% 25.09% 17.54% 53.77% -
ROE 3.68% 1.98% 1.72% 2.83% 3.76% 1.74% 6.55% -
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 49.18 32.71 42.90 37.31 39.86 26.17 31.67 33.92%
EPS 10.93 5.83 4.77 7.76 10.00 4.59 17.03 -25.49%
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 31.69 21.08 27.54 23.96 25.62 16.81 20.34 34.21%
EPS 7.04 3.76 3.06 4.98 6.43 2.95 10.93 -25.31%
DPS 0.00 0.00 5.14 0.00 0.00 0.00 5.14 -
NAPS 1.9139 1.8947 1.7844 1.7592 1.7094 1.6955 1.6693 9.49%
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 3.78 4.98 4.36 4.18 3.76 5.88 5.62 -23.14%
P/EPS 17.02 27.96 39.20 20.10 15.00 33.55 10.45 38.22%
EY 5.88 3.58 2.55 4.97 6.67 2.98 9.57 -27.62%
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 3.86 5.50 4.31 4.42 3.94 6.08 5.40 -19.97%
P/EPS 17.38 30.87 38.78 21.26 15.70 34.64 10.04 43.93%
EY 5.75 3.24 2.58 4.70 6.37 2.89 9.96 -30.55%
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