[WINGTM] YoY Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock

[WINGTM] WING TAI MALAYSIA BERHAD

Announcement Date

15-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Jun-2011 [#4]

Profit Trend

QoQ- 113.07%

YoY- 88.6%

Quarter Report

WTM - Quarterly Report Jun 2011.pdf

Latest QR

Upcoming QR

WINGTM's Result

WINGTM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Cumulative Result
Revenue	434,615	602,587	457,684	369,816	354,252	258,574	381,955	2.17%
YoY %	-27.88%	31.66%	23.76%	4.39%	37.00%	-32.30%	-	-
Horiz. %	113.79%	157.76%	119.83%	96.82%	92.75%	67.70%	100.00%	-
PBT	91,272	175,898	121,211	96,773	74,385	25,255	137,627	-6.61%
YoY %	-48.11%	45.12%	25.25%	30.10%	194.54%	-81.65%	-	-
Horiz. %	66.32%	127.81%	88.07%	70.32%	54.05%	18.35%	100.00%	-
Tax	-20,607	-44,481	-36,326	3,638	-21,144	-11,203	-48,567	-13.30%
YoY %	53.67%	-22.45%	-1,098.52%	117.21%	-88.74%	76.93%	-	-
Horiz. %	42.43%	91.59%	74.80%	-7.49%	43.54%	23.07%	100.00%	-
NP	70,665	131,417	84,885	100,411	53,241	14,052	89,060	-3.78%
YoY %	-46.23%	54.82%	-15.46%	88.60%	278.89%	-84.22%	-	-
Horiz. %	79.35%	147.56%	95.31%	112.75%	59.78%	15.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,665	131,417	84,885	100,411	53,241	14,052	89,060	-3.78%
YoY %	-46.23%	54.82%	-15.46%	88.60%	278.89%	-84.22%	-	-
Horiz. %	79.35%	147.56%	95.31%	112.75%	59.78%	15.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.58%	25.29%	29.97%	-3.76%	28.43%	44.36%	35.29%	-
YoY %	-10.72%	-15.62%	897.07%	-113.23%	-35.91%	25.70%	-	-
Horiz. %	63.98%	71.66%	84.92%	-10.65%	80.56%	125.70%	100.00%	-
Total Cost	363,950	471,170	372,799	269,405	301,011	244,522	292,895	3.68%
YoY %	-22.76%	26.39%	38.38%	-10.50%	23.10%	-16.52%	-	-
Horiz. %	124.26%	160.87%	127.28%	91.98%	102.77%	83.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,049,624	1,010,744	870,454	811,275	730,819	690,164	707,538	6.79%
YoY %	3.85%	16.12%	7.29%	11.01%	5.89%	-2.46%	-	-
Horiz. %	148.35%	142.85%	123.03%	114.66%	103.29%	97.54%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	21,998	31,389	25,049	24,962	24,878	15,544	25,156	-2.20%
YoY %	-29.92%	25.31%	0.35%	0.34%	60.05%	-38.21%	-	-
Horiz. %	87.45%	124.78%	99.57%	99.23%	98.89%	61.79%	100.00%	-
Div Payout %	31.13%	23.89%	29.51%	24.86%	46.73%	110.62%	28.25%	-
YoY %	30.31%	-19.04%	18.70%	-46.80%	-57.76%	291.58%	-	-
Horiz. %	110.19%	84.57%	104.46%	88.00%	165.42%	391.58%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,049,624	1,010,744	870,454	811,275	730,819	690,164	707,538	6.79%
YoY %	3.85%	16.12%	7.29%	11.01%	5.89%	-2.46%	-	-
Horiz. %	148.35%	142.85%	123.03%	114.66%	103.29%	97.54%	100.00%	-
NOSH	314,258	313,895	313,113	312,029	310,987	310,884	314,461	-0.01%
YoY %	0.12%	0.25%	0.35%	0.34%	0.03%	-1.14%	-	-
Horiz. %	99.94%	99.82%	99.57%	99.23%	98.90%	98.86%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	16.26%	21.81%	18.55%	27.15%	15.03%	5.43%	23.32%	-
YoY %	-25.45%	17.57%	-31.68%	80.64%	176.80%	-76.72%	-	-
Horiz. %	69.73%	93.52%	79.55%	116.42%	64.45%	23.28%	100.00%	-
ROE	6.73%	13.00%	9.75%	12.38%	7.29%	2.04%	12.59%	-
YoY %	-48.23%	33.33%	-21.24%	69.82%	257.35%	-83.80%	-	-
Horiz. %	53.46%	103.26%	77.44%	98.33%	57.90%	16.20%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	138.30	191.97	146.17	118.52	113.91	83.17	121.46	2.18%
YoY %	-27.96%	31.33%	23.33%	4.05%	36.96%	-31.52%	-	-
Horiz. %	113.86%	158.05%	120.34%	97.58%	93.78%	68.48%	100.00%	-
EPS	22.49	41.86	27.11	32.18	17.12	4.52	28.32	-3.76%
YoY %	-46.27%	54.41%	-15.76%	87.97%	278.76%	-84.04%	-	-
Horiz. %	79.41%	147.81%	95.73%	113.63%	60.45%	15.96%	100.00%	-
DPS	7.00	10.00	8.00	8.00	8.00	5.00	8.00	-2.19%
YoY %	-30.00%	25.00%	0.00%	0.00%	60.00%	-37.50%	-	-
Horiz. %	87.50%	125.00%	100.00%	100.00%	100.00%	62.50%	100.00%	-
NAPS	3.34	3.22	2.78	2.60	2.35	2.22	2.25	6.80%
YoY %	3.73%	15.83%	6.92%	10.64%	5.86%	-1.33%	-	-
Horiz. %	148.44%	143.11%	123.56%	115.56%	104.44%	98.67%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 312,889
RPS	89.18	123.65	93.92	75.89	72.69	53.06	78.38	2.17%
YoY %	-27.88%	31.65%	23.76%	4.40%	37.00%	-32.30%	-	-
Horiz. %	113.78%	157.76%	119.83%	96.82%	92.74%	67.70%	100.00%	-
EPS	14.50	26.97	17.42	20.60	10.93	2.88	18.28	-3.78%
YoY %	-46.24%	54.82%	-15.44%	88.47%	279.51%	-84.25%	-	-
Horiz. %	79.32%	147.54%	95.30%	112.69%	59.79%	15.75%	100.00%	-
DPS	4.51	6.44	5.14	5.12	5.11	3.19	5.16	-2.21%
YoY %	-29.97%	25.29%	0.39%	0.20%	60.19%	-38.18%	-	-
Horiz. %	87.40%	124.81%	99.61%	99.22%	99.03%	61.82%	100.00%	-
NAPS	2.1538	2.074	1.7862	1.6647	1.4996	1.4162	1.4519	6.79%
YoY %	3.85%	16.11%	7.30%	11.01%	5.89%	-2.46%	-	-
Horiz. %	148.34%	142.85%	123.03%	114.66%	103.29%	97.54%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	2.11	2.37	1.87	1.78	1.26	1.05	0.94	-
P/RPS	1.53	1.23	1.28	1.50	1.11	1.26	0.77	12.11%
YoY %	24.39%	-3.91%	-14.67%	35.14%	-11.90%	63.64%	-	-
Horiz. %	198.70%	159.74%	166.23%	194.81%	144.16%	163.64%	100.00%	-
P/EPS	9.38	5.66	6.90	5.53	7.36	23.23	3.32	18.88%
YoY %	65.72%	-17.97%	24.77%	-24.86%	-68.32%	599.70%	-	-
Horiz. %	282.53%	170.48%	207.83%	166.57%	221.69%	699.70%	100.00%	-
EY	10.66	17.67	14.50	18.08	13.59	4.30	30.13	-15.89%
YoY %	-39.67%	21.86%	-19.80%	33.04%	216.05%	-85.73%	-	-
Horiz. %	35.38%	58.65%	48.12%	60.01%	45.10%	14.27%	100.00%	-
DY	3.32	4.22	4.28	4.49	6.35	4.76	8.51	-14.51%
YoY %	-21.33%	-1.40%	-4.68%	-29.29%	33.40%	-44.07%	-	-
Horiz. %	39.01%	49.59%	50.29%	52.76%	74.62%	55.93%	100.00%	-
P/NAPS	0.63	0.74	0.67	0.68	0.54	0.47	0.42	6.98%
YoY %	-14.86%	10.45%	-1.47%	25.93%	14.89%	11.90%	-	-
Horiz. %	150.00%	176.19%	159.52%	161.90%	128.57%	111.90%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	18/08/14	22/08/13	22/08/12	15/08/11	13/08/10	11/08/09	21/08/08	-
Price	2.31	2.46	1.85	1.71	1.38	1.61	0.88	-
P/RPS	1.67	1.28	1.27	1.44	1.21	1.94	0.72	15.04%
YoY %	30.47%	0.79%	-11.81%	19.01%	-37.63%	169.44%	-	-
Horiz. %	231.94%	177.78%	176.39%	200.00%	168.06%	269.44%	100.00%	-
P/EPS	10.27	5.88	6.82	5.31	8.06	35.62	3.11	22.01%
YoY %	74.66%	-13.78%	28.44%	-34.12%	-77.37%	1,045.34%	-	-
Horiz. %	330.23%	189.07%	219.29%	170.74%	259.16%	1,145.34%	100.00%	-
EY	9.73	17.02	14.65	18.82	12.41	2.81	32.18	-18.06%
YoY %	-42.83%	16.18%	-22.16%	51.65%	341.64%	-91.27%	-	-
Horiz. %	30.24%	52.89%	45.53%	58.48%	38.56%	8.73%	100.00%	-
DY	3.03	4.07	4.32	4.68	5.80	3.11	9.09	-16.72%
YoY %	-25.55%	-5.79%	-7.69%	-19.31%	86.50%	-65.79%	-	-
Horiz. %	33.33%	44.77%	47.52%	51.49%	63.81%	34.21%	100.00%	-
P/NAPS	0.69	0.76	0.67	0.66	0.59	0.73	0.39	9.97%
YoY %	-9.21%	13.43%	1.52%	11.86%	-19.18%	87.18%	-	-
Horiz. %	176.92%	194.87%	171.79%	169.23%	151.28%	187.18%	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 - 28 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

944

HLIND

HONG LEONG INDUSTRIES BHD

909

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

425

GENTING

GENTING BHD

401

YTLPOWR

YTL POWER INTERNATIONAL BHD

385

JCY

JCY INTERNATIONAL BERHAD

368

UCHITEC

UCHI TECHNOLOGIES BHD

330

GENM

GENTING MALAYSIA BERHAD

321

MAYBANK

MALAYAN BANKING BHD

291

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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