[WINGTM] YoY Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -9.0%
YoY- -15.46%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 316,293 434,615 602,587 457,684 369,816 354,252 258,574 3.41%
PBT 89,650 91,272 175,898 121,211 96,773 74,385 25,255 23.49%
Tax -20,061 -20,607 -44,481 -36,326 3,638 -21,144 -11,203 10.19%
NP 69,589 70,665 131,417 84,885 100,411 53,241 14,052 30.54%
-
NP to SH 69,589 70,665 131,417 84,885 100,411 53,241 14,052 30.54%
-
Tax Rate 22.38% 22.58% 25.29% 29.97% -3.76% 28.43% 44.36% -
Total Cost 246,704 363,950 471,170 372,799 269,405 301,011 244,522 0.14%
-
Net Worth 1,085,159 1,049,624 1,010,744 870,454 811,275 730,819 690,164 7.83%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 9,463 21,998 31,389 25,049 24,962 24,878 15,544 -7.93%
Div Payout % 13.60% 31.13% 23.89% 29.51% 24.86% 46.73% 110.62% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,085,159 1,049,624 1,010,744 870,454 811,275 730,819 690,164 7.83%
NOSH 315,453 314,258 313,895 313,113 312,029 310,987 310,884 0.24%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 22.00% 16.26% 21.81% 18.55% 27.15% 15.03% 5.43% -
ROE 6.41% 6.73% 13.00% 9.75% 12.38% 7.29% 2.04% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 100.27 138.30 191.97 146.17 118.52 113.91 83.17 3.16%
EPS 22.06 22.49 41.86 27.11 32.18 17.12 4.52 30.22%
DPS 3.00 7.00 10.00 8.00 8.00 8.00 5.00 -8.15%
NAPS 3.44 3.34 3.22 2.78 2.60 2.35 2.22 7.56%
Adjusted Per Share Value based on latest NOSH - 312,809
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 64.90 89.18 123.65 93.92 75.89 72.69 53.06 3.41%
EPS 14.28 14.50 26.97 17.42 20.60 10.93 2.88 30.56%
DPS 1.94 4.51 6.44 5.14 5.12 5.11 3.19 -7.95%
NAPS 2.2267 2.1538 2.074 1.7862 1.6647 1.4996 1.4162 7.83%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.55 2.11 2.37 1.87 1.78 1.26 1.05 -
P/RPS 1.55 1.53 1.23 1.28 1.50 1.11 1.26 3.51%
P/EPS 7.03 9.38 5.66 6.90 5.53 7.36 23.23 -18.05%
EY 14.23 10.66 17.67 14.50 18.08 13.59 4.30 22.06%
DY 1.94 3.32 4.22 4.28 4.49 6.35 4.76 -13.88%
P/NAPS 0.45 0.63 0.74 0.67 0.68 0.54 0.47 -0.72%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 12/08/15 18/08/14 22/08/13 22/08/12 15/08/11 13/08/10 11/08/09 -
Price 1.18 2.31 2.46 1.85 1.71 1.38 1.61 -
P/RPS 1.18 1.67 1.28 1.27 1.44 1.21 1.94 -7.94%
P/EPS 5.35 10.27 5.88 6.82 5.31 8.06 35.62 -27.08%
EY 18.69 9.73 17.02 14.65 18.82 12.41 2.81 37.11%
DY 2.54 3.03 4.07 4.32 4.68 5.80 3.11 -3.31%
P/NAPS 0.34 0.69 0.76 0.67 0.66 0.59 0.73 -11.95%

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