[WINGTM] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
09-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 3.15%
YoY- 16.4%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 349,114 329,072 602,587 569,556 514,358 410,936 457,684 -16.47%
PBT 69,698 82,868 175,898 145,365 141,814 103,596 121,211 -30.78%
Tax -16,916 -20,184 -44,481 -36,784 -36,546 -30,356 -36,326 -39.83%
NP 52,782 62,684 131,417 108,581 105,268 73,240 84,885 -27.08%
-
NP to SH 52,782 62,684 131,417 108,581 105,268 73,240 84,885 -27.08%
-
Tax Rate 24.27% 24.36% 25.29% 25.30% 25.77% 29.30% 29.97% -
Total Cost 296,332 266,388 471,170 460,974 409,090 337,696 372,799 -14.15%
-
Net Worth 1,005,371 1,026,937 1,010,744 963,795 932,158 923,351 870,454 10.05%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 31,389 - - - 25,049 -
Div Payout % - - 23.89% - - - 29.51% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,005,371 1,026,937 1,010,744 963,795 932,158 923,351 870,454 10.05%
NOSH 314,178 314,048 313,895 313,939 313,858 314,065 313,113 0.22%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.12% 19.05% 21.81% 19.06% 20.47% 17.82% 18.55% -
ROE 5.25% 6.10% 13.00% 11.27% 11.29% 7.93% 9.75% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 111.12 104.78 191.97 181.42 163.88 130.84 146.17 -16.66%
EPS 16.80 19.96 41.86 34.59 33.54 23.32 27.11 -27.25%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 8.00 -
NAPS 3.20 3.27 3.22 3.07 2.97 2.94 2.78 9.80%
Adjusted Per Share Value based on latest NOSH - 314,089
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 71.64 67.53 123.65 116.87 105.55 84.32 93.92 -16.47%
EPS 10.83 12.86 26.97 22.28 21.60 15.03 17.42 -27.09%
DPS 0.00 0.00 6.44 0.00 0.00 0.00 5.14 -
NAPS 2.063 2.1073 2.074 1.9777 1.9128 1.8947 1.7862 10.05%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.23 2.52 2.37 1.90 1.86 1.63 1.87 -
P/RPS 2.01 2.40 1.23 1.05 1.13 1.25 1.28 34.98%
P/EPS 13.27 12.63 5.66 5.49 5.55 6.99 6.90 54.46%
EY 7.53 7.92 17.67 18.20 18.03 14.31 14.50 -35.31%
DY 0.00 0.00 4.22 0.00 0.00 0.00 4.28 -
P/NAPS 0.70 0.77 0.74 0.62 0.63 0.55 0.67 2.95%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 13/11/13 22/08/13 09/05/13 31/01/13 22/11/12 22/08/12 -
Price 2.18 2.57 2.46 2.04 1.90 1.80 1.85 -
P/RPS 1.96 2.45 1.28 1.12 1.16 1.38 1.27 33.44%
P/EPS 12.98 12.88 5.88 5.90 5.66 7.72 6.82 53.39%
EY 7.71 7.77 17.02 16.95 17.65 12.96 14.65 -34.73%
DY 0.00 0.00 4.07 0.00 0.00 0.00 4.32 -
P/NAPS 0.68 0.79 0.76 0.66 0.64 0.61 0.67 0.98%

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