[WINGTM] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
09-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 4.92%
YoY- -21.82%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 519,965 582,121 602,587 561,368 508,122 478,509 457,684 8.85%
PBT 139,840 170,716 175,898 132,097 130,520 127,613 121,211 9.97%
Tax -34,666 -41,938 -44,481 -35,740 -38,685 -38,784 -36,326 -3.06%
NP 105,174 128,778 131,417 96,357 91,835 88,829 84,885 15.31%
-
NP to SH 105,174 128,778 131,417 96,357 91,835 88,829 84,885 15.31%
-
Tax Rate 24.79% 24.57% 25.29% 27.06% 29.64% 30.39% 29.97% -
Total Cost 414,791 453,343 471,170 465,011 416,287 389,680 372,799 7.35%
-
Net Worth 1,005,982 1,026,937 1,011,143 964,254 932,683 923,351 869,609 10.16%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 31,401 31,401 31,401 25,024 25,024 25,024 25,024 16.29%
Div Payout % 29.86% 24.38% 23.89% 25.97% 27.25% 28.17% 29.48% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,005,982 1,026,937 1,011,143 964,254 932,683 923,351 869,609 10.16%
NOSH 314,369 314,048 314,019 314,089 314,034 314,065 312,809 0.33%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 20.23% 22.12% 21.81% 17.16% 18.07% 18.56% 18.55% -
ROE 10.45% 12.54% 13.00% 9.99% 9.85% 9.62% 9.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 165.40 185.36 191.89 178.73 161.80 152.36 146.31 8.49%
EPS 33.46 41.01 41.85 30.68 29.24 28.28 27.14 14.93%
DPS 10.00 10.00 10.00 8.00 8.00 8.00 8.00 15.99%
NAPS 3.20 3.27 3.22 3.07 2.97 2.94 2.78 9.80%
Adjusted Per Share Value based on latest NOSH - 314,089
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 106.70 119.45 123.65 115.19 104.27 98.19 93.92 8.85%
EPS 21.58 26.43 26.97 19.77 18.84 18.23 17.42 15.30%
DPS 6.44 6.44 6.44 5.14 5.14 5.14 5.14 16.17%
NAPS 2.0643 2.1073 2.0749 1.9786 1.9139 1.8947 1.7844 10.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.23 2.52 2.37 1.90 1.86 1.63 1.87 -
P/RPS 1.35 1.36 1.24 1.06 1.15 1.07 1.28 3.60%
P/EPS 6.67 6.15 5.66 6.19 6.36 5.76 6.89 -2.13%
EY 15.00 16.27 17.66 16.15 15.72 17.35 14.51 2.23%
DY 4.48 3.97 4.22 4.21 4.30 4.91 4.28 3.08%
P/NAPS 0.70 0.77 0.74 0.62 0.63 0.55 0.67 2.95%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 13/11/13 22/08/13 09/05/13 31/01/13 22/11/12 22/08/12 -
Price 2.18 2.57 2.46 2.04 1.90 1.80 1.85 -
P/RPS 1.32 1.39 1.28 1.14 1.17 1.18 1.26 3.14%
P/EPS 6.52 6.27 5.88 6.65 6.50 6.36 6.82 -2.94%
EY 15.35 15.96 17.01 15.04 15.39 15.71 14.67 3.05%
DY 4.59 3.89 4.07 3.92 4.21 4.44 4.32 4.11%
P/NAPS 0.68 0.79 0.76 0.66 0.64 0.61 0.67 0.98%

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