[WINGTM] YoY TTM Result on 30-Jun-2015 [#4]

Announcement Date
12-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -15.12%
YoY- -1.52%
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 275,820 316,293 434,615 602,587 457,684 369,816 354,252 -4.08%
PBT 28,424 89,650 91,272 175,898 121,211 96,773 74,385 -14.80%
Tax -18,411 -20,061 -20,607 -44,481 -36,326 3,638 -21,144 -2.27%
NP 10,013 69,589 70,665 131,417 84,885 100,411 53,241 -24.28%
-
NP to SH 10,013 69,589 70,665 131,417 84,885 100,411 53,241 -24.28%
-
Tax Rate 64.77% 22.38% 22.58% 25.29% 29.97% -3.76% 28.43% -
Total Cost 265,807 246,704 363,950 471,170 372,799 269,405 301,011 -2.04%
-
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 % 144.44% 13.65% 31.12% 23.89% 29.48% 24.93% 46.64% -
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 3.63% 22.00% 16.26% 21.81% 18.55% 27.15% 15.03% -
ROE 0.77% 6.39% 6.73% 13.00% 9.76% 12.34% 7.30% -
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 57.22 99.92 138.32 191.89 146.31 118.19 114.12 -10.85%
EPS 2.08 21.98 22.49 41.85 27.14 32.09 17.15 -29.62%
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 - 316,538
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 56.60 64.90 89.18 123.65 93.92 75.89 72.69 -4.08%
EPS 2.05 14.28 14.50 26.97 17.42 20.60 10.93 -24.32%
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 1.89 1.55 1.53 1.24 1.28 1.51 1.10 9.43%
P/EPS 52.00 7.05 9.38 5.66 6.89 5.55 7.35 38.51%
EY 1.92 14.18 10.66 17.66 14.51 18.03 13.61 -27.82%
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 1.92 1.18 1.67 1.28 1.26 1.45 1.21 7.99%
P/EPS 52.96 5.37 10.27 5.88 6.82 5.33 8.05 36.84%
EY 1.89 18.63 9.74 17.01 14.67 18.77 12.43 -26.92%
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