[WINGTM] YoY Quarter Result on 30-Jun-2014 [#4]

Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 103.37%
YoY- -40.62%
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 62,460 66,498 146,592 175,420 134,201 99,105 95,050 -6.75%
PBT -7,013 26,663 34,814 66,874 23,073 32,130 27,179 -
Tax -4,364 -9,380 -5,134 -16,893 -8,152 21,155 -8,523 -10.54%
NP -11,377 17,283 29,680 49,981 14,921 53,285 18,656 -
-
NP to SH -11,377 17,283 29,680 49,981 14,921 53,285 18,656 -
-
Tax Rate - 35.18% 14.75% 25.26% 35.33% -65.84% 31.36% -
Total Cost 73,837 49,215 116,912 125,439 119,280 45,820 76,394 -0.56%
-
Net Worth 1,301,606 1,088,892 1,049,423 1,011,143 869,609 813,511 729,477 10.12%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 14,462 9,496 21,993 31,401 25,024 25,031 24,833 -8.60%
Div Payout % 0.00% 54.95% 74.10% 62.83% 167.71% 46.98% 133.11% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,301,606 1,088,892 1,049,423 1,011,143 869,609 813,511 729,477 10.12%
NOSH 482,076 316,538 314,198 314,019 312,809 312,889 310,415 7.60%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -18.21% 25.99% 20.25% 28.49% 11.12% 53.77% 19.63% -
ROE -0.87% 1.59% 2.83% 4.94% 1.72% 6.55% 2.56% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.96 21.01 46.66 55.86 42.90 31.67 30.62 -13.33%
EPS -2.36 5.46 9.44 15.92 4.77 17.03 6.01 -
DPS 3.00 3.00 7.00 10.00 8.00 8.00 8.00 -15.06%
NAPS 2.70 3.44 3.34 3.22 2.78 2.60 2.35 2.33%
Adjusted Per Share Value based on latest NOSH - 314,198
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.82 13.65 30.08 36.00 27.54 20.34 19.50 -6.74%
EPS -2.33 3.55 6.09 10.26 3.06 10.93 3.83 -
DPS 2.97 1.95 4.51 6.44 5.14 5.14 5.10 -8.60%
NAPS 2.6709 2.2344 2.1534 2.0749 1.7844 1.6693 1.4969 10.12%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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 8.34 7.38 4.52 4.24 4.36 5.62 4.11 12.50%
P/EPS -45.76 28.39 22.34 14.89 39.20 10.45 20.97 -
EY -2.19 3.52 4.48 6.72 2.55 9.57 4.77 -
DY 2.78 1.94 3.32 4.22 4.28 4.49 6.35 -12.85%
P/NAPS 0.40 0.45 0.63 0.74 0.67 0.68 0.54 -4.87%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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 8.49 5.62 4.95 4.40 4.31 5.40 4.51 11.10%
P/EPS -46.61 21.61 24.45 15.46 38.78 10.04 22.96 -
EY -2.15 4.63 4.09 6.47 2.58 9.96 4.36 -
DY 2.73 2.54 3.03 4.07 4.32 4.68 5.80 -11.79%
P/NAPS 0.41 0.34 0.69 0.76 0.67 0.66 0.59 -5.88%

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