[WINGTM] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -2.01%
YoY- 44.97%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 434,615 463,443 519,965 582,121 602,587 561,368 508,122 -9.91%
PBT 91,272 123,332 139,840 170,716 175,898 132,097 130,520 -21.26%
Tax -20,607 -32,366 -34,666 -41,938 -44,481 -35,740 -38,685 -34.36%
NP 70,665 90,966 105,174 128,778 131,417 96,357 91,835 -16.06%
-
NP to SH 70,665 90,966 105,174 128,778 131,417 96,357 91,835 -16.06%
-
Tax Rate 22.58% 26.24% 24.79% 24.57% 25.29% 27.06% 29.64% -
Total Cost 363,950 372,477 414,791 453,343 471,170 465,011 416,287 -8.59%
-
Net Worth 1,049,423 1,022,209 1,005,982 1,026,937 1,011,143 964,254 932,683 8.20%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 21,993 31,401 31,401 31,401 31,401 25,024 25,024 -8.26%
Div Payout % 31.12% 34.52% 29.86% 24.38% 23.89% 25.97% 27.25% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,049,423 1,022,209 1,005,982 1,026,937 1,011,143 964,254 932,683 8.20%
NOSH 314,198 314,525 314,369 314,048 314,019 314,089 314,034 0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.26% 19.63% 20.23% 22.12% 21.81% 17.16% 18.07% -
ROE 6.73% 8.90% 10.45% 12.54% 13.00% 9.99% 9.85% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 138.32 147.35 165.40 185.36 191.89 178.73 161.80 -9.95%
EPS 22.49 28.92 33.46 41.01 41.85 30.68 29.24 -16.09%
DPS 7.00 10.00 10.00 10.00 10.00 8.00 8.00 -8.53%
NAPS 3.34 3.25 3.20 3.27 3.22 3.07 2.97 8.16%
Adjusted Per Share Value based on latest NOSH - 314,048
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 89.18 95.10 106.70 119.45 123.65 115.19 104.27 -9.92%
EPS 14.50 18.67 21.58 26.43 26.97 19.77 18.84 -16.05%
DPS 4.51 6.44 6.44 6.44 6.44 5.14 5.14 -8.36%
NAPS 2.1534 2.0976 2.0643 2.1073 2.0749 1.9786 1.9139 8.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.11 2.20 2.23 2.52 2.37 1.90 1.86 -
P/RPS 1.53 1.49 1.35 1.36 1.24 1.06 1.15 21.02%
P/EPS 9.38 7.61 6.67 6.15 5.66 6.19 6.36 29.66%
EY 10.66 13.15 15.00 16.27 17.66 16.15 15.72 -22.86%
DY 3.32 4.55 4.48 3.97 4.22 4.21 4.30 -15.87%
P/NAPS 0.63 0.68 0.70 0.77 0.74 0.62 0.63 0.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 22/04/14 27/02/14 13/11/13 22/08/13 09/05/13 31/01/13 -
Price 2.31 2.36 2.18 2.57 2.46 2.04 1.90 -
P/RPS 1.67 1.60 1.32 1.39 1.28 1.14 1.17 26.85%
P/EPS 10.27 8.16 6.52 6.27 5.88 6.65 6.50 35.76%
EY 9.74 12.25 15.35 15.96 17.01 15.04 15.39 -26.34%
DY 3.03 4.24 4.59 3.89 4.07 3.92 4.21 -19.73%
P/NAPS 0.69 0.73 0.68 0.79 0.76 0.66 0.64 5.15%

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