[WINGTM] QoQ TTM 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- 3.38%
YoY- -21.8%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 582,121 602,587 561,368 508,122 478,509 457,684 422,588 23.77%
PBT 170,716 175,898 132,097 130,520 127,613 121,211 130,268 19.73%
Tax -41,938 -44,481 -35,740 -38,685 -38,784 -36,326 -7,019 228.91%
NP 128,778 131,417 96,357 91,835 88,829 84,885 123,249 2.96%
-
NP to SH 128,778 131,417 96,357 91,835 88,829 84,885 123,249 2.96%
-
Tax Rate 24.57% 25.29% 27.06% 29.64% 30.39% 29.97% 5.39% -
Total Cost 453,343 471,170 465,011 416,287 389,680 372,799 299,339 31.84%
-
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 31,401 25,024 25,024 25,024 25,024 25,031 16.30%
Div Payout % 24.38% 23.89% 25.97% 27.25% 28.17% 29.48% 20.31% -
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 22.12% 21.81% 17.16% 18.07% 18.56% 18.55% 29.17% -
ROE 12.54% 13.00% 9.99% 9.85% 9.62% 9.76% 14.38% -
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 185.36 191.89 178.73 161.80 152.36 146.31 135.06 23.47%
EPS 41.01 41.85 30.68 29.24 28.28 27.14 39.39 2.72%
DPS 10.00 10.00 8.00 8.00 8.00 8.00 8.00 16.02%
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 119.45 123.65 115.19 104.27 98.19 93.92 86.71 23.78%
EPS 26.43 26.97 19.77 18.84 18.23 17.42 25.29 2.98%
DPS 6.44 6.44 5.14 5.14 5.14 5.14 5.14 16.20%
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 1.36 1.24 1.06 1.15 1.07 1.28 1.16 11.17%
P/EPS 6.15 5.66 6.19 6.36 5.76 6.89 3.96 34.07%
EY 16.27 17.66 16.15 15.72 17.35 14.51 25.25 -25.37%
DY 3.97 4.22 4.21 4.30 4.91 4.28 5.13 -15.69%
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 1.39 1.28 1.14 1.17 1.18 1.26 1.22 9.07%
P/EPS 6.27 5.88 6.65 6.50 6.36 6.82 4.19 30.79%
EY 15.96 17.01 15.04 15.39 15.71 14.67 23.87 -23.51%
DY 3.89 4.07 3.92 4.21 4.44 4.32 4.85 -13.66%
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