[WINGTM] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -15.8%
YoY- -49.86%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 332,112 434,615 384,030 349,114 329,072 602,587 569,556 -30.18%
PBT 142,800 91,272 75,277 69,698 82,868 175,898 145,365 -1.17%
Tax -17,892 -20,607 -20,630 -16,916 -20,184 -44,481 -36,784 -38.12%
NP 124,908 70,665 54,646 52,782 62,684 131,417 108,581 9.77%
-
NP to SH 124,908 70,665 54,646 52,782 62,684 131,417 108,581 9.77%
-
Tax Rate 12.53% 22.58% 27.41% 24.27% 24.36% 25.29% 25.30% -
Total Cost 207,204 363,950 329,384 296,332 266,388 471,170 460,974 -41.29%
-
Net Worth 1,072,347 1,049,624 1,020,699 1,005,371 1,026,937 1,010,744 963,795 7.36%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 21,998 - - - 31,389 - -
Div Payout % - 31.13% - - - 23.89% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,072,347 1,049,624 1,020,699 1,005,371 1,026,937 1,010,744 963,795 7.36%
NOSH 314,471 314,258 314,061 314,178 314,048 313,895 313,939 0.11%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 37.61% 16.26% 14.23% 15.12% 19.05% 21.81% 19.06% -
ROE 11.65% 6.73% 5.35% 5.25% 6.10% 13.00% 11.27% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 105.61 138.30 122.28 111.12 104.78 191.97 181.42 -30.25%
EPS 39.72 22.49 17.40 16.80 19.96 41.86 34.59 9.64%
DPS 0.00 7.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 3.41 3.34 3.25 3.20 3.27 3.22 3.07 7.24%
Adjusted Per Share Value based on latest NOSH - 314,369
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 68.15 89.18 78.80 71.64 67.53 123.65 116.87 -30.17%
EPS 25.63 14.50 11.21 10.83 12.86 26.97 22.28 9.77%
DPS 0.00 4.51 0.00 0.00 0.00 6.44 0.00 -
NAPS 2.2005 2.1538 2.0945 2.063 2.1073 2.074 1.9777 7.36%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.00 2.11 2.20 2.23 2.52 2.37 1.90 -
P/RPS 1.89 1.53 1.80 2.01 2.40 1.23 1.05 47.91%
P/EPS 5.04 9.38 12.64 13.27 12.63 5.66 5.49 -5.53%
EY 19.86 10.66 7.91 7.53 7.92 17.67 18.20 5.98%
DY 0.00 3.32 0.00 0.00 0.00 4.22 0.00 -
P/NAPS 0.59 0.63 0.68 0.70 0.77 0.74 0.62 -3.24%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 18/08/14 22/04/14 27/02/14 13/11/13 22/08/13 09/05/13 -
Price 2.02 2.31 2.36 2.18 2.57 2.46 2.04 -
P/RPS 1.91 1.67 1.93 1.96 2.45 1.28 1.12 42.69%
P/EPS 5.09 10.27 13.56 12.98 12.88 5.88 5.90 -9.36%
EY 19.66 9.73 7.37 7.71 7.77 17.02 16.95 10.38%
DY 0.00 3.03 0.00 0.00 0.00 4.07 0.00 -
P/NAPS 0.59 0.69 0.73 0.68 0.79 0.76 0.66 -7.19%

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