[WINGTM] YoY TTM Result on 31-Mar-2014 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
22-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -13.51%
YoY- -5.59%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 302,796 279,858 396,387 463,443 561,368 422,588 365,761 -3.09%
PBT 25,743 62,100 97,801 123,332 132,097 130,268 91,822 -19.08%
Tax -11,079 -23,427 -15,815 -32,366 -35,740 -7,019 -26,040 -13.26%
NP 14,664 38,673 81,986 90,966 96,357 123,249 65,782 -22.11%
-
NP to SH 14,664 38,673 81,986 90,966 96,357 123,249 65,782 -22.11%
-
Tax Rate 43.04% 37.72% 16.17% 26.24% 27.06% 5.39% 28.36% -
Total Cost 288,132 241,185 314,401 372,477 465,011 299,339 299,979 -0.66%
-
Net Worth 1,299,119 1,265,645 1,073,415 1,022,209 964,254 857,309 757,418 9.39%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 14,462 9,496 21,993 31,401 25,024 25,031 24,833 -8.60%
Div Payout % 98.62% 24.55% 26.83% 34.52% 25.97% 20.31% 37.75% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,299,119 1,265,645 1,073,415 1,022,209 964,254 857,309 757,418 9.39%
NOSH 487,330 470,499 316,641 314,525 314,089 312,886 312,983 7.65%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 4.84% 13.82% 20.68% 19.63% 17.16% 29.17% 17.98% -
ROE 1.13% 3.06% 7.64% 8.90% 9.99% 14.38% 8.69% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 63.63 59.48 125.18 147.35 178.73 135.06 116.86 -9.62%
EPS 3.08 8.22 25.89 28.92 30.68 39.39 21.02 -27.37%
DPS 3.00 2.02 7.00 10.00 8.00 8.00 8.00 -15.06%
NAPS 2.73 2.69 3.39 3.25 3.07 2.74 2.42 2.02%
Adjusted Per Share Value based on latest NOSH - 314,525
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 62.13 57.43 81.34 95.10 115.19 86.71 75.05 -3.09%
EPS 3.01 7.94 16.82 18.67 19.77 25.29 13.50 -22.11%
DPS 2.97 1.95 4.51 6.44 5.14 5.14 5.10 -8.60%
NAPS 2.6658 2.5971 2.2026 2.0976 1.9786 1.7592 1.5542 9.40%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.06 1.21 1.70 2.20 1.90 1.56 1.75 -
P/RPS 1.67 2.03 1.36 1.49 1.06 1.16 1.50 1.80%
P/EPS 34.40 14.72 6.57 7.61 6.19 3.96 8.33 26.63%
EY 2.91 6.79 15.23 13.15 16.15 25.25 12.01 -21.02%
DY 2.83 1.67 4.12 4.55 4.21 5.13 4.57 -7.66%
P/NAPS 0.39 0.45 0.50 0.68 0.62 0.57 0.72 -9.70%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 15/05/17 05/05/16 05/05/15 22/04/14 09/05/13 14/05/12 26/05/11 -
Price 1.21 1.18 1.75 2.36 2.04 1.65 1.72 -
P/RPS 1.90 1.98 1.40 1.60 1.14 1.22 1.47 4.36%
P/EPS 39.27 14.36 6.76 8.16 6.65 4.19 8.18 29.85%
EY 2.55 6.97 14.80 12.25 15.04 23.87 12.22 -22.96%
DY 2.48 1.71 4.00 4.24 3.92 4.85 4.65 -9.93%
P/NAPS 0.44 0.44 0.52 0.73 0.66 0.60 0.71 -7.65%

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