[WINGTM] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
09-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 3.15%
YoY- 16.4%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 284,480 333,060 384,030 569,556 431,310 360,948 345,602 -3.18%
PBT 47,249 83,982 75,277 145,365 130,850 86,190 62,941 -4.66%
Tax -18,729 -14,241 -20,630 -36,784 -37,565 -23,356 -16,828 1.79%
NP 28,520 69,741 54,646 108,581 93,285 62,834 46,113 -7.68%
-
NP to SH 28,520 69,741 54,646 108,581 93,285 62,834 46,113 -7.68%
-
Tax Rate 39.64% 16.96% 27.41% 25.30% 28.71% 27.10% 26.74% -
Total Cost 255,960 263,318 329,384 460,974 338,025 298,113 299,489 -2.58%
-
Net Worth 1,181,501 1,068,176 1,020,699 963,795 857,724 754,265 712,227 8.79%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,181,501 1,068,176 1,020,699 963,795 857,724 754,265 712,227 8.79%
NOSH 439,219 315,096 314,061 313,939 313,038 311,679 311,016 5.91%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.03% 20.94% 14.23% 19.06% 21.63% 17.41% 13.34% -
ROE 2.41% 6.53% 5.35% 11.27% 10.88% 8.33% 6.47% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 64.77 105.70 122.28 181.42 137.78 115.81 111.12 -8.59%
EPS 6.49 22.13 17.40 34.59 29.80 20.16 14.83 -12.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 3.39 3.25 3.07 2.74 2.42 2.29 2.71%
Adjusted Per Share Value based on latest NOSH - 314,089
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 58.38 68.34 78.80 116.87 88.50 74.07 70.92 -3.18%
EPS 5.85 14.31 11.21 22.28 19.14 12.89 9.46 -7.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4244 2.1919 2.0945 1.9777 1.76 1.5478 1.4615 8.79%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.21 1.70 2.20 1.90 1.56 1.75 1.37 -
P/RPS 1.87 1.61 1.80 1.05 1.13 1.51 1.23 7.22%
P/EPS 18.63 7.68 12.64 5.49 5.23 8.68 9.24 12.38%
EY 5.37 13.02 7.91 18.20 19.10 11.52 10.82 -11.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.68 0.62 0.57 0.72 0.60 -4.67%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 05/05/16 05/05/15 22/04/14 09/05/13 14/05/12 26/05/11 18/05/10 -
Price 1.18 1.75 2.36 2.04 1.65 1.72 1.23 -
P/RPS 1.82 1.66 1.93 1.12 1.20 1.49 1.11 8.58%
P/EPS 18.17 7.91 13.56 5.90 5.54 8.53 8.30 13.93%
EY 5.50 12.65 7.37 16.95 18.06 11.72 12.05 -12.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.73 0.66 0.60 0.71 0.54 -3.35%

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