[WINGTM] QoQ TTM 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- -31.13%
YoY- -15.46%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 561,368 508,122 478,509 457,684 422,588 402,044 365,307 33.13%
PBT 132,097 130,520 127,613 121,211 130,268 119,509 97,859 22.11%
Tax -35,740 -38,685 -38,784 -36,326 -7,019 -2,074 2,957 -
NP 96,357 91,835 88,829 84,885 123,249 117,435 100,816 -2.96%
-
NP to SH 96,357 91,835 88,829 84,885 123,249 117,435 100,816 -2.96%
-
Tax Rate 27.06% 29.64% 30.39% 29.97% 5.39% 1.74% -3.02% -
Total Cost 465,011 416,287 389,680 372,799 299,339 284,609 264,491 45.61%
-
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 25,024 25,024 25,024 25,031 25,031 25,031 -0.01%
Div Payout % 25.97% 27.25% 28.17% 29.48% 20.31% 21.31% 24.83% -
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 17.16% 18.07% 18.56% 18.55% 29.17% 29.21% 27.60% -
ROE 9.99% 9.85% 9.62% 9.76% 14.38% 14.10% 12.20% -
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 178.73 161.80 152.36 146.31 135.06 128.37 116.72 32.81%
EPS 30.68 29.24 28.28 27.14 39.39 37.50 32.21 -3.18%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.00 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 115.19 104.27 98.19 93.92 86.71 82.50 74.96 33.13%
EPS 19.77 18.84 18.23 17.42 25.29 24.10 20.69 -2.98%
DPS 5.14 5.14 5.14 5.14 5.14 5.14 5.14 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 1.06 1.15 1.07 1.28 1.16 1.17 1.32 -13.59%
P/EPS 6.19 6.36 5.76 6.89 3.96 4.00 4.78 18.78%
EY 16.15 15.72 17.35 14.51 25.25 25.00 20.92 -15.83%
DY 4.21 4.30 4.91 4.28 5.13 5.33 5.19 -13.01%
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 1.14 1.17 1.18 1.26 1.22 1.22 1.36 -11.08%
P/EPS 6.65 6.50 6.36 6.82 4.19 4.19 4.94 21.89%
EY 15.04 15.39 15.71 14.67 23.87 23.88 20.26 -17.99%
DY 3.92 4.21 4.44 4.32 4.85 5.10 5.03 -15.30%
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