[WINGTM] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -29.84%
YoY- 66.04%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 311,442 301,762 333,612 349,114 514,358 413,482 349,026 -1.87%
PBT 38,128 70,102 103,952 69,698 141,814 123,196 77,724 -11.18%
Tax -10,564 -25,440 -16,312 -16,916 -36,546 -31,828 -20,404 -10.38%
NP 27,564 44,662 87,640 52,782 105,268 91,368 57,320 -11.47%
-
NP to SH 27,564 44,662 87,640 52,782 105,268 91,368 57,320 -11.47%
-
Tax Rate 27.71% 36.29% 15.69% 24.27% 25.77% 25.84% 26.25% -
Total Cost 283,878 257,100 245,972 296,332 409,090 322,114 291,706 -0.45%
-
Net Worth 1,283,339 1,133,403 1,057,724 1,005,371 932,158 832,324 737,504 9.66%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,283,339 1,133,403 1,057,724 1,005,371 932,158 832,324 737,504 9.66%
NOSH 487,330 421,339 314,798 314,178 313,858 312,904 311,183 7.75%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.85% 14.80% 26.27% 15.12% 20.47% 22.10% 16.42% -
ROE 2.15% 3.94% 8.29% 5.25% 11.29% 10.98% 7.77% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 65.52 71.62 105.98 111.12 163.88 132.14 112.16 -8.56%
EPS 5.80 10.60 27.84 16.80 33.54 29.20 18.42 -17.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.69 3.36 3.20 2.97 2.66 2.37 2.19%
Adjusted Per Share Value based on latest NOSH - 314,825
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 63.91 61.92 68.46 71.64 105.55 84.85 71.62 -1.87%
EPS 5.66 9.16 17.98 10.83 21.60 18.75 11.76 -11.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6334 2.3257 2.1704 2.063 1.9128 1.7079 1.5134 9.66%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.98 1.24 1.67 2.23 1.86 1.50 1.85 -
P/RPS 1.50 1.73 1.58 2.01 1.13 1.14 1.65 -1.57%
P/EPS 16.90 11.70 6.00 13.27 5.55 5.14 10.04 9.05%
EY 5.92 8.55 16.67 7.53 18.03 19.47 9.96 -8.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.50 0.70 0.63 0.56 0.78 -12.08%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 14/02/17 03/02/16 12/02/15 27/02/14 31/01/13 15/02/12 28/02/11 -
Price 1.00 1.18 1.73 2.18 1.90 1.57 1.69 -
P/RPS 1.53 1.65 1.63 1.96 1.16 1.19 1.51 0.21%
P/EPS 17.24 11.13 6.21 12.98 5.66 5.38 9.17 11.08%
EY 5.80 8.98 16.09 7.71 17.65 18.60 10.90 -9.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 0.51 0.68 0.64 0.59 0.71 -10.28%

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