[WINGTM] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
05-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -6.93%
YoY- -9.87%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 300,368 307,547 316,293 396,387 426,864 435,375 434,615 -21.77%
PBT 72,725 60,001 89,650 97,801 108,399 106,255 91,272 -14.01%
Tax -24,625 -19,102 -20,061 -15,815 -20,305 -20,034 -20,607 12.57%
NP 48,100 40,899 69,589 81,986 88,094 86,221 70,665 -22.56%
-
NP to SH 48,100 40,899 69,589 81,986 88,094 86,221 70,665 -22.56%
-
Tax Rate 33.86% 31.84% 22.38% 16.17% 18.73% 18.85% 22.58% -
Total Cost 252,268 266,648 246,704 314,401 338,770 349,154 363,950 -21.62%
-
Net Worth 1,132,890 985,385 1,088,892 1,073,415 1,057,811 1,072,347 1,049,423 5.21%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 9,496 9,496 9,496 21,993 21,993 21,993 21,993 -42.78%
Div Payout % 19.74% 23.22% 13.65% 26.83% 24.97% 25.51% 31.12% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,132,890 985,385 1,088,892 1,073,415 1,057,811 1,072,347 1,049,423 5.21%
NOSH 421,148 367,681 316,538 316,641 314,825 314,471 314,198 21.50%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 16.01% 13.30% 22.00% 20.68% 20.64% 19.80% 16.26% -
ROE 4.25% 4.15% 6.39% 7.64% 8.33% 8.04% 6.73% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 71.32 83.65 99.92 125.18 135.59 138.45 138.32 -35.62%
EPS 11.42 11.12 21.98 25.89 27.98 27.42 22.49 -36.27%
DPS 2.25 2.58 3.00 7.00 7.00 7.00 7.00 -52.97%
NAPS 2.69 2.68 3.44 3.39 3.36 3.41 3.34 -13.40%
Adjusted Per Share Value based on latest NOSH - 316,641
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 61.64 63.11 64.90 81.34 87.59 89.34 89.18 -21.77%
EPS 9.87 8.39 14.28 16.82 18.08 17.69 14.50 -22.56%
DPS 1.95 1.95 1.95 4.51 4.51 4.51 4.51 -42.73%
NAPS 2.3247 2.022 2.2344 2.2026 2.1706 2.2005 2.1534 5.22%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.24 1.25 1.55 1.70 1.67 2.00 2.11 -
P/RPS 1.74 1.49 1.55 1.36 1.23 1.44 1.53 8.92%
P/EPS 10.86 11.24 7.05 6.57 5.97 7.29 9.38 10.23%
EY 9.21 8.90 14.18 15.23 16.76 13.71 10.66 -9.26%
DY 1.82 2.07 1.94 4.12 4.19 3.50 3.32 -32.94%
P/NAPS 0.46 0.47 0.45 0.50 0.50 0.59 0.63 -18.86%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 03/02/16 17/11/15 12/08/15 05/05/15 12/02/15 18/11/14 18/08/14 -
Price 1.18 1.30 1.18 1.75 1.73 2.02 2.31 -
P/RPS 1.65 1.55 1.18 1.40 1.28 1.46 1.67 -0.79%
P/EPS 10.33 11.69 5.37 6.76 6.18 7.37 10.27 0.38%
EY 9.68 8.56 18.63 14.80 16.17 13.57 9.74 -0.40%
DY 1.91 1.99 2.54 4.00 4.05 3.47 3.03 -26.42%
P/NAPS 0.44 0.49 0.34 0.52 0.51 0.59 0.69 -25.85%

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