[WINGTM] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -52.3%
YoY- -14.41%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 262,400 297,128 332,112 329,072 410,936 327,636 345,672 -4.48%
PBT 14,160 24,204 142,800 82,868 103,596 77,988 73,644 -24.00%
Tax -10,860 -14,056 -17,892 -20,184 -30,356 -20,524 -17,800 -7.89%
NP 3,300 10,148 124,908 62,684 73,240 57,464 55,844 -37.56%
-
NP to SH 3,300 10,148 124,908 62,684 73,240 57,464 55,844 -37.56%
-
Tax Rate 76.69% 58.07% 12.53% 24.36% 29.30% 26.32% 24.17% -
Total Cost 259,100 286,980 207,204 266,388 337,696 270,172 289,828 -1.84%
-
Net Worth 1,310,294 985,385 1,072,347 1,026,937 923,351 826,279 741,484 9.94%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,310,294 985,385 1,072,347 1,026,937 923,351 826,279 741,484 9.94%
NOSH 485,294 367,681 314,471 314,048 314,065 312,984 310,244 7.73%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.26% 3.42% 37.61% 19.05% 17.82% 17.54% 16.16% -
ROE 0.25% 1.03% 11.65% 6.10% 7.93% 6.95% 7.53% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 54.07 80.81 105.61 104.78 130.84 104.68 111.42 -11.34%
EPS 0.68 2.76 39.72 19.96 23.32 18.36 18.00 -42.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.68 3.41 3.27 2.94 2.64 2.39 2.05%
Adjusted Per Share Value based on latest NOSH - 314,048
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 53.84 60.97 68.15 67.53 84.32 67.23 70.93 -4.48%
EPS 0.68 2.08 25.63 12.86 15.03 11.79 11.46 -37.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6887 2.022 2.2005 2.1073 1.8947 1.6955 1.5215 9.94%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.06 1.25 2.00 2.52 1.63 1.54 1.65 -
P/RPS 1.96 1.55 1.89 2.40 1.25 1.47 1.48 4.78%
P/EPS 155.88 45.29 5.04 12.63 6.99 8.39 9.17 60.28%
EY 0.64 2.21 19.86 7.92 14.31 11.92 10.91 -37.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.59 0.77 0.55 0.58 0.69 -9.06%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 16/11/16 17/11/15 18/11/14 13/11/13 22/11/12 29/11/11 11/11/10 -
Price 1.07 1.30 2.02 2.57 1.80 1.59 1.96 -
P/RPS 1.98 1.61 1.91 2.45 1.38 1.52 1.76 1.98%
P/EPS 157.35 47.10 5.09 12.88 7.72 8.66 10.89 56.00%
EY 0.64 2.12 19.66 7.77 12.96 11.55 9.18 -35.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.59 0.79 0.61 0.60 0.82 -11.26%

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