[WINGTM] QoQ TTM 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- 0.4%
YoY- 75.65%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 457,684 422,588 402,044 365,307 369,816 365,761 376,924 13.83%
PBT 121,211 130,268 119,509 97,859 96,773 91,822 86,356 25.38%
Tax -36,326 -7,019 -2,074 2,957 3,638 -26,040 -24,796 29.02%
NP 84,885 123,249 117,435 100,816 100,411 65,782 61,560 23.91%
-
NP to SH 84,885 123,249 117,435 100,816 100,411 65,782 61,560 23.91%
-
Tax Rate 29.97% 5.39% 1.74% -3.02% -3.76% 28.36% 28.71% -
Total Cost 372,799 299,339 284,609 264,491 269,405 299,979 315,364 11.81%
-
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 25,031 25,031 25,031 24,833 24,833 0.51%
Div Payout % 29.48% 20.31% 21.31% 24.83% 24.93% 37.75% 40.34% -
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 18.55% 29.17% 29.21% 27.60% 27.15% 17.98% 16.33% -
ROE 9.76% 14.38% 14.10% 12.20% 12.34% 8.69% 8.32% -
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 146.31 135.06 128.37 116.72 118.19 116.86 120.78 13.65%
EPS 27.14 39.39 37.50 32.21 32.09 21.02 19.73 23.71%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.00 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 93.92 86.71 82.50 74.96 75.89 75.05 77.34 13.83%
EPS 17.42 25.29 24.10 20.69 20.60 13.50 12.63 23.93%
DPS 5.14 5.14 5.14 5.14 5.14 5.10 5.10 0.52%
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 1.28 1.16 1.17 1.32 1.51 1.50 1.53 -11.22%
P/EPS 6.89 3.96 4.00 4.78 5.55 8.33 9.38 -18.60%
EY 14.51 25.25 25.00 20.92 18.03 12.01 10.66 22.84%
DY 4.28 5.13 5.33 5.19 4.49 4.57 4.32 -0.61%
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 1.26 1.22 1.22 1.36 1.45 1.47 1.40 -6.78%
P/EPS 6.82 4.19 4.19 4.94 5.33 8.18 8.57 -14.13%
EY 14.67 23.87 23.88 20.26 18.77 12.22 11.67 16.49%
DY 4.32 4.85 5.10 5.03 4.68 4.65 4.73 -5.87%
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