[WINGTM] YoY TTM Result on 30-Sep-2011 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 0.4%
YoY- 75.65%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 435,375 582,121 478,509 365,307 375,988 249,048 360,046 3.21%
PBT 106,255 170,716 127,613 97,859 80,514 27,034 132,536 -3.61%
Tax -20,034 -41,938 -38,784 2,957 -23,117 -11,176 -46,028 -12.94%
NP 86,221 128,778 88,829 100,816 57,397 15,858 86,508 -0.05%
-
NP to SH 86,221 128,778 88,829 100,816 57,397 15,858 86,508 -0.05%
-
Tax Rate 18.85% 24.57% 30.39% -3.02% 28.71% 41.34% 34.73% -
Total Cost 349,154 453,343 389,680 264,491 318,591 233,190 273,538 4.14%
-
Net Worth 1,072,347 1,026,937 923,351 826,279 741,484 698,140 706,526 7.19%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 21,993 31,401 25,024 25,031 24,833 15,601 25,133 -2.19%
Div Payout % 25.51% 24.38% 28.17% 24.83% 43.27% 98.38% 29.05% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,072,347 1,026,937 923,351 826,279 741,484 698,140 706,526 7.19%
NOSH 314,471 314,048 314,065 312,984 310,244 310,284 311,245 0.17%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 19.80% 22.12% 18.56% 27.60% 15.27% 6.37% 24.03% -
ROE 8.04% 12.54% 9.62% 12.20% 7.74% 2.27% 12.24% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 138.45 185.36 152.36 116.72 121.19 80.26 115.68 3.03%
EPS 27.42 41.01 28.28 32.21 18.50 5.11 27.79 -0.22%
DPS 7.00 10.00 8.00 8.00 8.00 5.00 8.00 -2.19%
NAPS 3.41 3.27 2.94 2.64 2.39 2.25 2.27 7.01%
Adjusted Per Share Value based on latest NOSH - 312,984
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 89.34 119.45 98.19 74.96 77.15 51.10 73.88 3.21%
EPS 17.69 26.43 18.23 20.69 11.78 3.25 17.75 -0.05%
DPS 4.51 6.44 5.14 5.14 5.10 3.20 5.16 -2.21%
NAPS 2.2005 2.1073 1.8947 1.6955 1.5215 1.4326 1.4498 7.19%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.00 2.52 1.63 1.54 1.65 1.59 0.88 -
P/RPS 1.44 1.36 1.07 1.32 1.36 1.98 0.76 11.23%
P/EPS 7.29 6.15 5.76 4.78 8.92 31.11 3.17 14.88%
EY 13.71 16.27 17.35 20.92 11.21 3.21 31.58 -12.97%
DY 3.50 3.97 4.91 5.19 4.85 3.14 9.09 -14.70%
P/NAPS 0.59 0.77 0.55 0.58 0.69 0.71 0.39 7.13%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 13/11/13 22/11/12 29/11/11 11/11/10 23/11/09 25/11/08 -
Price 2.02 2.57 1.80 1.59 1.96 1.44 0.75 -
P/RPS 1.46 1.39 1.18 1.36 1.62 1.79 0.65 14.43%
P/EPS 7.37 6.27 6.36 4.94 10.59 28.18 2.70 18.20%
EY 13.57 15.96 15.71 20.26 9.44 3.55 37.06 -15.41%
DY 3.47 3.89 4.44 5.03 4.08 3.47 10.67 -17.06%
P/NAPS 0.59 0.79 0.61 0.60 0.82 0.64 0.33 10.16%

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