[WINGTM] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock

[WINGTM] WING TAI MALAYSIA BERHAD

Announcement Date

22-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Jun-2013 [#4]

Profit Trend

QoQ- 21.03%

YoY- 54.82%

Quarter Report

WTM - Quarterly Report June 2013.pdf

Latest QR

Upcoming QR

WINGTM's Result

WINGTM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	275,820	316,293	434,615	602,587	457,684	369,816	354,252	-4.08%
YoY %	-12.80%	-27.22%	-27.88%	31.66%	23.76%	4.39%	-	-
Horiz. %	77.86%	89.28%	122.69%	170.10%	129.20%	104.39%	100.00%	-
PBT	28,424	89,650	91,272	175,898	121,211	96,773	74,385	-14.80%
YoY %	-68.29%	-1.78%	-48.11%	45.12%	25.25%	30.10%	-	-
Horiz. %	38.21%	120.52%	122.70%	236.47%	162.95%	130.10%	100.00%	-
Tax	-18,411	-20,061	-20,607	-44,481	-36,326	3,638	-21,144	-2.27%
YoY %	8.22%	2.65%	53.67%	-22.45%	-1,098.52%	117.21%	-	-
Horiz. %	87.07%	94.88%	97.46%	210.37%	171.80%	-17.21%	100.00%	-
NP	10,013	69,589	70,665	131,417	84,885	100,411	53,241	-24.28%
YoY %	-85.61%	-1.52%	-46.23%	54.82%	-15.46%	88.60%	-	-
Horiz. %	18.81%	130.71%	132.73%	246.83%	159.44%	188.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,013	69,589	70,665	131,417	84,885	100,411	53,241	-24.28%
YoY %	-85.61%	-1.52%	-46.23%	54.82%	-15.46%	88.60%	-	-
Horiz. %	18.81%	130.71%	132.73%	246.83%	159.44%	188.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	64.77%	22.38%	22.58%	25.29%	29.97%	-3.76%	28.43%	-
YoY %	189.41%	-0.89%	-10.72%	-15.62%	897.07%	-113.23%	-	-
Horiz. %	227.82%	78.72%	79.42%	88.96%	105.42%	-13.23%	100.00%	-
Total Cost	265,807	246,704	363,950	471,170	372,799	269,405	301,011	-2.04%
YoY %	7.74%	-32.21%	-22.76%	26.39%	38.38%	-10.50%	-	-
Horiz. %	88.30%	81.96%	120.91%	156.53%	123.85%	89.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,206,924	1,085,159	1,049,624	1,010,744	870,454	811,275	730,819	8.71%
YoY %	11.22%	3.39%	3.85%	16.12%	7.29%	11.01%	-	-
Horiz. %	165.15%	148.49%	143.62%	138.30%	119.11%	111.01%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	13,410	9,463	21,998	31,389	25,049	24,962	24,878	-9.77%
YoY %	41.71%	-56.98%	-29.92%	25.31%	0.35%	0.34%	-	-
Horiz. %	53.90%	38.04%	88.42%	126.17%	100.69%	100.34%	100.00%	-
Div Payout %	133.93%	13.60%	31.13%	23.89%	29.51%	24.86%	46.73%	-
YoY %	884.78%	-56.31%	30.31%	-19.04%	18.70%	-46.80%	-	-
Horiz. %	286.60%	29.10%	66.62%	51.12%	63.15%	53.20%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,206,924	1,085,159	1,049,624	1,010,744	870,454	811,275	730,819	8.71%
YoY %	11.22%	3.39%	3.85%	16.12%	7.29%	11.01%	-	-
Horiz. %	165.15%	148.49%	143.62%	138.30%	119.11%	111.01%	100.00%	-
NOSH	447,008	315,453	314,258	313,895	313,113	312,029	310,987	6.22%
YoY %	41.70%	0.38%	0.12%	0.25%	0.35%	0.34%	-	-
Horiz. %	143.74%	101.44%	101.05%	100.94%	100.68%	100.34%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	3.63%	22.00%	16.26%	21.81%	18.55%	27.15%	15.03%	-
YoY %	-83.50%	35.30%	-25.45%	17.57%	-31.68%	80.64%	-	-
Horiz. %	24.15%	146.37%	108.18%	145.11%	123.42%	180.64%	100.00%	-
ROE	0.83%	6.41%	6.73%	13.00%	9.75%	12.38%	7.29%	-
YoY %	-87.05%	-4.75%	-48.23%	33.33%	-21.24%	69.82%	-	-
Horiz. %	11.39%	87.93%	92.32%	178.33%	133.74%	169.82%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	61.70	100.27	138.30	191.97	146.17	118.52	113.91	-9.70%
YoY %	-38.47%	-27.50%	-27.96%	31.33%	23.33%	4.05%	-	-
Horiz. %	54.17%	88.03%	121.41%	168.53%	128.32%	104.05%	100.00%	-
EPS	2.24	22.06	22.49	41.86	27.11	32.18	17.12	-28.72%
YoY %	-89.85%	-1.91%	-46.27%	54.41%	-15.76%	87.97%	-	-
Horiz. %	13.08%	128.86%	131.37%	244.51%	158.35%	187.97%	100.00%	-
DPS	3.00	3.00	7.00	10.00	8.00	8.00	8.00	-15.06%
YoY %	0.00%	-57.14%	-30.00%	25.00%	0.00%	0.00%	-	-
Horiz. %	37.50%	37.50%	87.50%	125.00%	100.00%	100.00%	100.00%	-
NAPS	2.70	3.44	3.34	3.22	2.78	2.60	2.35	2.33%
YoY %	-21.51%	2.99%	3.73%	15.83%	6.92%	10.64%	-	-
Horiz. %	114.89%	146.38%	142.13%	137.02%	118.30%	110.64%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 314,019
RPS	56.60	64.90	89.18	123.65	93.92	75.89	72.69	-4.08%
YoY %	-12.79%	-27.23%	-27.88%	31.65%	23.76%	4.40%	-	-
Horiz. %	77.86%	89.28%	122.69%	170.11%	129.21%	104.40%	100.00%	-
EPS	2.05	14.28	14.50	26.97	17.42	20.60	10.93	-24.32%
YoY %	-85.64%	-1.52%	-46.24%	54.82%	-15.44%	88.47%	-	-
Horiz. %	18.76%	130.65%	132.66%	246.75%	159.38%	188.47%	100.00%	-
DPS	2.75	1.94	4.51	6.44	5.14	5.12	5.11	-9.80%
YoY %	41.75%	-56.98%	-29.97%	25.29%	0.39%	0.20%	-	-
Horiz. %	53.82%	37.96%	88.26%	126.03%	100.59%	100.20%	100.00%	-
NAPS	2.4766	2.2267	2.1538	2.074	1.7862	1.6647	1.4996	8.71%
YoY %	11.22%	3.38%	3.85%	16.11%	7.30%	11.01%	-	-
Horiz. %	165.15%	148.49%	143.62%	138.30%	119.11%	111.01%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.08	1.55	2.11	2.37	1.87	1.78	1.26	-
P/RPS	1.75	1.55	1.53	1.23	1.28	1.50	1.11	7.87%
YoY %	12.90%	1.31%	24.39%	-3.91%	-14.67%	35.14%	-	-
Horiz. %	157.66%	139.64%	137.84%	110.81%	115.32%	135.14%	100.00%	-
P/EPS	48.21	7.03	9.38	5.66	6.90	5.53	7.36	36.74%
YoY %	585.78%	-25.05%	65.72%	-17.97%	24.77%	-24.86%	-	-
Horiz. %	655.03%	95.52%	127.45%	76.90%	93.75%	75.14%	100.00%	-
EY	2.07	14.23	10.66	17.67	14.50	18.08	13.59	-26.90%
YoY %	-85.45%	33.49%	-39.67%	21.86%	-19.80%	33.04%	-	-
Horiz. %	15.23%	104.71%	78.44%	130.02%	106.70%	133.04%	100.00%	-
DY	2.78	1.94	3.32	4.22	4.28	4.49	6.35	-12.85%
YoY %	43.30%	-41.57%	-21.33%	-1.40%	-4.68%	-29.29%	-	-
Horiz. %	43.78%	30.55%	52.28%	66.46%	67.40%	70.71%	100.00%	-
P/NAPS	0.40	0.45	0.63	0.74	0.67	0.68	0.54	-4.87%
YoY %	-11.11%	-28.57%	-14.86%	10.45%	-1.47%	25.93%	-	-
Horiz. %	74.07%	83.33%	116.67%	137.04%	124.07%	125.93%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	18/08/16	12/08/15	18/08/14	22/08/13	22/08/12	15/08/11	13/08/10	-
Price	1.10	1.18	2.31	2.46	1.85	1.71	1.38	-
P/RPS	1.78	1.18	1.67	1.28	1.27	1.44	1.21	6.63%
YoY %	50.85%	-29.34%	30.47%	0.79%	-11.81%	19.01%	-	-
Horiz. %	147.11%	97.52%	138.02%	105.79%	104.96%	119.01%	100.00%	-
P/EPS	49.11	5.35	10.27	5.88	6.82	5.31	8.06	35.10%
YoY %	817.94%	-47.91%	74.66%	-13.78%	28.44%	-34.12%	-	-
Horiz. %	609.31%	66.38%	127.42%	72.95%	84.62%	65.88%	100.00%	-
EY	2.04	18.69	9.73	17.02	14.65	18.82	12.41	-25.96%
YoY %	-89.09%	92.09%	-42.83%	16.18%	-22.16%	51.65%	-	-
Horiz. %	16.44%	150.60%	78.40%	137.15%	118.05%	151.65%	100.00%	-
DY	2.73	2.54	3.03	4.07	4.32	4.68	5.80	-11.79%
YoY %	7.48%	-16.17%	-25.55%	-5.79%	-7.69%	-19.31%	-	-
Horiz. %	47.07%	43.79%	52.24%	70.17%	74.48%	80.69%	100.00%	-
P/NAPS	0.41	0.34	0.69	0.76	0.67	0.66	0.59	-5.88%
YoY %	20.59%	-50.72%	-9.21%	13.43%	1.52%	11.86%	-	-
Horiz. %	69.49%	57.63%	116.95%	128.81%	113.56%	111.86%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

638

PTRANS

PERAK TRANSIT BERHAD

628

HLIND

HONG LEONG INDUSTRIES BHD

606

DNEX

DAGANG NEXCHANGE BERHAD

598

NOTION

NOTION VTEC BHD

587

MPI

MALAYSIAN PACIFIC INDUSTRIES

571

SNS

SNS NETWORK TECHNOLOGY BERHAD

427

PBBANK

PUBLIC BANK BHD

399

GENTING

GENTING BHD

398

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More