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

Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 52.64%
YoY- 88.6%
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 434,615 602,587 457,684 369,816 354,252 258,574 381,955 2.17%
PBT 91,272 175,898 121,211 96,773 74,385 25,255 137,627 -6.61%
Tax -20,607 -44,481 -36,326 3,638 -21,144 -11,203 -48,567 -13.30%
NP 70,665 131,417 84,885 100,411 53,241 14,052 89,060 -3.78%
-
NP to SH 70,665 131,417 84,885 100,411 53,241 14,052 89,060 -3.78%
-
Tax Rate 22.58% 25.29% 29.97% -3.76% 28.43% 44.36% 35.29% -
Total Cost 363,950 471,170 372,799 269,405 301,011 244,522 292,895 3.68%
-
Net Worth 1,049,423 1,011,143 869,609 813,511 729,477 692,715 628,333 8.92%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 21,993 31,401 25,024 25,031 24,833 15,601 25,133 -2.19%
Div Payout % 31.12% 23.89% 29.48% 24.93% 46.64% 111.03% 28.22% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,049,423 1,011,143 869,609 813,511 729,477 692,715 628,333 8.92%
NOSH 314,198 314,019 312,809 312,889 310,415 312,033 314,166 0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 16.26% 21.81% 18.55% 27.15% 15.03% 5.43% 23.32% -
ROE 6.73% 13.00% 9.76% 12.34% 7.30% 2.03% 14.17% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 138.32 191.89 146.31 118.19 114.12 82.87 121.58 2.17%
EPS 22.49 41.85 27.14 32.09 17.15 4.50 28.35 -3.78%
DPS 7.00 10.00 8.00 8.00 8.00 5.00 8.00 -2.19%
NAPS 3.34 3.22 2.78 2.60 2.35 2.22 2.00 8.91%
Adjusted Per Share Value based on latest NOSH - 312,889
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 89.18 123.65 93.92 75.89 72.69 53.06 78.38 2.17%
EPS 14.50 26.97 17.42 20.60 10.93 2.88 18.28 -3.78%
DPS 4.51 6.44 5.14 5.14 5.10 3.20 5.16 -2.21%
NAPS 2.1534 2.0749 1.7844 1.6693 1.4969 1.4215 1.2893 8.92%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
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 1.24 1.28 1.51 1.10 1.27 0.77 12.11%
P/EPS 9.38 5.66 6.89 5.55 7.35 23.32 3.32 18.88%
EY 10.66 17.66 14.51 18.03 13.61 4.29 30.16 -15.90%
DY 3.32 4.22 4.28 4.49 6.35 4.76 8.51 -14.51%
P/NAPS 0.63 0.74 0.67 0.68 0.54 0.47 0.47 5.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
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 1.26 1.45 1.21 1.94 0.72 15.04%
P/EPS 10.27 5.88 6.82 5.33 8.05 35.75 3.10 22.08%
EY 9.74 17.01 14.67 18.77 12.43 2.80 32.21 -18.06%
DY 3.03 4.07 4.32 4.68 5.80 3.11 9.09 -16.72%
P/NAPS 0.69 0.76 0.67 0.66 0.59 0.73 0.44 7.78%

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