[WINGTM] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 87.46%
YoY- 9.6%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 76,599 83,778 92,289 154,445 124,832 88,095 87,159 -2.12%
PBT 29,000 16,276 14,132 45,008 42,101 20,451 14,609 12.10%
Tax -9,206 -3,683 -3,412 -10,684 -10,783 -5,752 -4,073 14.55%
NP 19,794 12,593 10,720 34,324 31,318 14,699 10,536 11.07%
-
NP to SH 19,794 12,593 10,720 34,324 31,318 14,699 10,536 11.07%
-
Tax Rate 31.74% 22.63% 24.14% 23.74% 25.61% 28.13% 27.88% -
Total Cost 56,805 71,185 81,569 120,121 93,514 73,396 76,623 -4.86%
-
Net Worth 1,132,890 1,057,811 1,005,982 932,683 833,058 739,631 701,360 8.31%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,132,890 1,057,811 1,005,982 932,683 833,058 739,631 701,360 8.31%
NOSH 421,148 314,825 314,369 314,034 313,180 312,080 311,715 5.14%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 25.84% 15.03% 11.62% 22.22% 25.09% 16.69% 12.09% -
ROE 1.75% 1.19% 1.07% 3.68% 3.76% 1.99% 1.50% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 18.19 26.61 29.36 49.18 39.86 28.23 27.96 -6.91%
EPS 4.70 4.00 3.41 10.93 10.00 4.71 3.38 5.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 3.36 3.20 2.97 2.66 2.37 2.25 3.02%
Adjusted Per Share Value based on latest NOSH - 314,034
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.72 17.19 18.94 31.69 25.62 18.08 17.89 -2.13%
EPS 4.06 2.58 2.20 7.04 6.43 3.02 2.16 11.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3247 2.1706 2.0643 1.9139 1.7094 1.5177 1.4392 8.31%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.24 1.67 2.23 1.86 1.50 1.85 1.35 -
P/RPS 6.82 6.28 7.60 3.78 3.76 6.55 4.83 5.91%
P/EPS 26.38 41.75 65.40 17.02 15.00 39.28 39.94 -6.67%
EY 3.79 2.40 1.53 5.88 6.67 2.55 2.50 7.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.70 0.63 0.56 0.78 0.60 -4.32%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 03/02/16 12/02/15 27/02/14 31/01/13 15/02/12 28/02/11 27/01/10 -
Price 1.18 1.73 2.18 1.90 1.57 1.69 1.38 -
P/RPS 6.49 6.50 7.43 3.86 3.94 5.99 4.94 4.65%
P/EPS 25.11 43.25 63.93 17.38 15.70 35.88 40.83 -7.77%
EY 3.98 2.31 1.56 5.75 6.37 2.79 2.45 8.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.68 0.64 0.59 0.71 0.61 -5.29%

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