[WINGTM] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
14-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 2.1%
YoY- 48.46%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 514,358 410,936 457,684 431,310 413,482 327,636 369,816 24.47%
PBT 141,814 103,596 121,211 130,850 123,196 77,988 96,773 28.86%
Tax -36,546 -30,356 -36,326 -37,565 -31,828 -20,524 3,638 -
NP 105,268 73,240 84,885 93,285 91,368 57,464 100,411 3.18%
-
NP to SH 105,268 73,240 84,885 93,285 91,368 57,464 100,411 3.18%
-
Tax Rate 25.77% 29.30% 29.97% 28.71% 25.84% 26.32% -3.76% -
Total Cost 409,090 337,696 372,799 338,025 322,114 270,172 269,405 31.94%
-
Net Worth 932,158 923,351 870,454 857,724 832,324 826,279 811,275 9.65%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 25,049 - - - 24,962 -
Div Payout % - - 29.51% - - - 24.86% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 932,158 923,351 870,454 857,724 832,324 826,279 811,275 9.65%
NOSH 313,858 314,065 313,113 313,038 312,904 312,984 312,029 0.38%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 20.47% 17.82% 18.55% 21.63% 22.10% 17.54% 27.15% -
ROE 11.29% 7.93% 9.75% 10.88% 10.98% 6.95% 12.38% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 163.88 130.84 146.17 137.78 132.14 104.68 118.52 23.99%
EPS 33.54 23.32 27.11 29.80 29.20 18.36 32.18 2.78%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 2.97 2.94 2.78 2.74 2.66 2.64 2.60 9.23%
Adjusted Per Share Value based on latest NOSH - 312,886
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 105.55 84.32 93.92 88.50 84.85 67.23 75.89 24.47%
EPS 21.60 15.03 17.42 19.14 18.75 11.79 20.60 3.19%
DPS 0.00 0.00 5.14 0.00 0.00 0.00 5.12 -
NAPS 1.9128 1.8947 1.7862 1.76 1.7079 1.6955 1.6647 9.65%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.86 1.63 1.87 1.56 1.50 1.54 1.78 -
P/RPS 1.13 1.25 1.28 1.13 1.14 1.47 1.50 -17.13%
P/EPS 5.55 6.99 6.90 5.23 5.14 8.39 5.53 0.23%
EY 18.03 14.31 14.50 19.10 19.47 11.92 18.08 -0.18%
DY 0.00 0.00 4.28 0.00 0.00 0.00 4.49 -
P/NAPS 0.63 0.55 0.67 0.57 0.56 0.58 0.68 -4.94%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/01/13 22/11/12 22/08/12 14/05/12 15/02/12 29/11/11 15/08/11 -
Price 1.90 1.80 1.85 1.65 1.57 1.59 1.71 -
P/RPS 1.16 1.38 1.27 1.20 1.19 1.52 1.44 -13.36%
P/EPS 5.66 7.72 6.82 5.54 5.38 8.66 5.31 4.32%
EY 17.65 12.96 14.65 18.06 18.60 11.55 18.82 -4.17%
DY 0.00 0.00 4.32 0.00 0.00 0.00 4.68 -
P/NAPS 0.64 0.61 0.67 0.60 0.59 0.60 0.66 -2.02%

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