[WINGTM] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
03-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 17.61%
YoY- -45.4%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 267,138 275,820 279,858 300,368 307,547 316,293 396,387 -23.07%
PBT 25,913 28,424 62,100 72,725 60,001 89,650 97,801 -58.64%
Tax -17,612 -18,411 -23,427 -24,625 -19,102 -20,061 -15,815 7.41%
NP 8,301 10,013 38,673 48,100 40,899 69,589 81,986 -78.18%
-
NP to SH 8,301 10,013 38,673 48,100 40,899 69,589 81,986 -78.18%
-
Tax Rate 67.97% 64.77% 37.72% 33.86% 31.84% 22.38% 16.17% -
Total Cost 258,837 265,807 241,185 252,268 266,648 246,704 314,401 -12.12%
-
Net Worth 1,310,294 1,301,606 1,265,645 1,132,890 985,385 1,088,892 1,073,415 14.17%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 14,462 14,462 9,496 9,496 9,496 9,496 21,993 -24.32%
Div Payout % 174.22% 144.44% 24.55% 19.74% 23.22% 13.65% 26.83% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,310,294 1,301,606 1,265,645 1,132,890 985,385 1,088,892 1,073,415 14.17%
NOSH 485,294 482,076 470,499 421,148 367,681 316,538 316,641 32.82%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.11% 3.63% 13.82% 16.01% 13.30% 22.00% 20.68% -
ROE 0.63% 0.77% 3.06% 4.25% 4.15% 6.39% 7.64% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 55.05 57.22 59.48 71.32 83.65 99.92 125.18 -42.08%
EPS 1.71 2.08 8.22 11.42 11.12 21.98 25.89 -83.57%
DPS 2.98 3.00 2.02 2.25 2.58 3.00 7.00 -43.32%
NAPS 2.70 2.70 2.69 2.69 2.68 3.44 3.39 -14.04%
Adjusted Per Share Value based on latest NOSH - 421,148
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 54.82 56.60 57.43 61.64 63.11 64.90 81.34 -23.07%
EPS 1.70 2.05 7.94 9.87 8.39 14.28 16.82 -78.21%
DPS 2.97 2.97 1.95 1.95 1.95 1.95 4.51 -24.24%
NAPS 2.6887 2.6709 2.5971 2.3247 2.022 2.2344 2.2026 14.17%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.06 1.08 1.21 1.24 1.25 1.55 1.70 -
P/RPS 1.93 1.89 2.03 1.74 1.49 1.55 1.36 26.20%
P/EPS 61.97 52.00 14.72 10.86 11.24 7.05 6.57 344.59%
EY 1.61 1.92 6.79 9.21 8.90 14.18 15.23 -77.55%
DY 2.81 2.78 1.67 1.82 2.07 1.94 4.12 -22.46%
P/NAPS 0.39 0.40 0.45 0.46 0.47 0.45 0.50 -15.22%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 16/11/16 18/08/16 05/05/16 03/02/16 17/11/15 12/08/15 05/05/15 -
Price 1.07 1.10 1.18 1.18 1.30 1.18 1.75 -
P/RPS 1.94 1.92 1.98 1.65 1.55 1.18 1.40 24.21%
P/EPS 62.55 52.96 14.36 10.33 11.69 5.37 6.76 338.96%
EY 1.60 1.89 6.97 9.68 8.56 18.63 14.80 -77.21%
DY 2.79 2.73 1.71 1.91 1.99 2.54 4.00 -21.29%
P/NAPS 0.40 0.41 0.44 0.44 0.49 0.34 0.52 -16.00%

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