[WINGTM] YoY Quarter Result on 31-Dec-2011 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
15-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 118.0%
YoY- 113.06%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 83,778 92,289 154,445 124,832 88,095 87,159 55,249 7.18%
PBT 16,276 14,132 45,008 42,101 20,451 14,609 3,990 26.39%
Tax -3,683 -3,412 -10,684 -10,783 -5,752 -4,073 -1,479 16.41%
NP 12,593 10,720 34,324 31,318 14,699 10,536 2,511 30.81%
-
NP to SH 12,593 10,720 34,324 31,318 14,699 10,536 2,511 30.81%
-
Tax Rate 22.63% 24.14% 23.74% 25.61% 28.13% 27.88% 37.07% -
Total Cost 71,185 81,569 120,121 93,514 73,396 76,623 52,738 5.12%
-
Net Worth 1,057,811 1,005,982 932,683 833,058 739,631 701,360 688,200 7.42%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,057,811 1,005,982 932,683 833,058 739,631 701,360 688,200 7.42%
NOSH 314,825 314,369 314,034 313,180 312,080 311,715 309,999 0.25%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 15.03% 11.62% 22.22% 25.09% 16.69% 12.09% 4.54% -
ROE 1.19% 1.07% 3.68% 3.76% 1.99% 1.50% 0.36% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 26.61 29.36 49.18 39.86 28.23 27.96 17.82 6.90%
EPS 4.00 3.41 10.93 10.00 4.71 3.38 0.81 30.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.20 2.97 2.66 2.37 2.25 2.22 7.14%
Adjusted Per Share Value based on latest NOSH - 313,180
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 17.19 18.94 31.69 25.62 18.08 17.89 11.34 7.17%
EPS 2.58 2.20 7.04 6.43 3.02 2.16 0.52 30.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1706 2.0643 1.9139 1.7094 1.5177 1.4392 1.4122 7.42%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.67 2.23 1.86 1.50 1.85 1.35 0.69 -
P/RPS 6.28 7.60 3.78 3.76 6.55 4.83 3.87 8.39%
P/EPS 41.75 65.40 17.02 15.00 39.28 39.94 85.19 -11.20%
EY 2.40 1.53 5.88 6.67 2.55 2.50 1.17 12.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.70 0.63 0.56 0.78 0.60 0.31 8.28%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 27/02/14 31/01/13 15/02/12 28/02/11 27/01/10 20/01/09 -
Price 1.73 2.18 1.90 1.57 1.69 1.38 0.70 -
P/RPS 6.50 7.43 3.86 3.94 5.99 4.94 3.93 8.74%
P/EPS 43.25 63.93 17.38 15.70 35.88 40.83 86.42 -10.89%
EY 2.31 1.56 5.75 6.37 2.79 2.45 1.16 12.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.68 0.64 0.59 0.71 0.61 0.32 8.07%

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