[WINGTM] QoQ Annualized Quarter 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- 3.53%
YoY- -49.67%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 333,612 332,112 434,615 384,030 349,114 329,072 602,587 -32.50%
PBT 103,952 142,800 91,272 75,277 69,698 82,868 175,898 -29.50%
Tax -16,312 -17,892 -20,607 -20,630 -16,916 -20,184 -44,481 -48.67%
NP 87,640 124,908 70,665 54,646 52,782 62,684 131,417 -23.61%
-
NP to SH 87,640 124,908 70,665 54,646 52,782 62,684 131,417 -23.61%
-
Tax Rate 15.69% 12.53% 22.58% 27.41% 24.27% 24.36% 25.29% -
Total Cost 245,972 207,204 363,950 329,384 296,332 266,388 471,170 -35.08%
-
Net Worth 1,057,724 1,072,347 1,049,624 1,020,699 1,005,371 1,026,937 1,010,744 3.06%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 21,998 - - - 31,389 -
Div Payout % - - 31.13% - - - 23.89% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,057,724 1,072,347 1,049,624 1,020,699 1,005,371 1,026,937 1,010,744 3.06%
NOSH 314,798 314,471 314,258 314,061 314,178 314,048 313,895 0.19%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 26.27% 37.61% 16.26% 14.23% 15.12% 19.05% 21.81% -
ROE 8.29% 11.65% 6.73% 5.35% 5.25% 6.10% 13.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 105.98 105.61 138.30 122.28 111.12 104.78 191.97 -32.63%
EPS 27.84 39.72 22.49 17.40 16.80 19.96 41.86 -23.75%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 10.00 -
NAPS 3.36 3.41 3.34 3.25 3.20 3.27 3.22 2.86%
Adjusted Per Share Value based on latest NOSH - 314,525
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 68.46 68.15 89.18 78.80 71.64 67.53 123.65 -32.50%
EPS 17.98 25.63 14.50 11.21 10.83 12.86 26.97 -23.62%
DPS 0.00 0.00 4.51 0.00 0.00 0.00 6.44 -
NAPS 2.1704 2.2005 2.1538 2.0945 2.063 2.1073 2.074 3.06%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.67 2.00 2.11 2.20 2.23 2.52 2.37 -
P/RPS 1.58 1.89 1.53 1.80 2.01 2.40 1.23 18.11%
P/EPS 6.00 5.04 9.38 12.64 13.27 12.63 5.66 3.95%
EY 16.67 19.86 10.66 7.91 7.53 7.92 17.67 -3.79%
DY 0.00 0.00 3.32 0.00 0.00 0.00 4.22 -
P/NAPS 0.50 0.59 0.63 0.68 0.70 0.77 0.74 -22.94%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 18/11/14 18/08/14 22/04/14 27/02/14 13/11/13 22/08/13 -
Price 1.73 2.02 2.31 2.36 2.18 2.57 2.46 -
P/RPS 1.63 1.91 1.67 1.93 1.96 2.45 1.28 17.43%
P/EPS 6.21 5.09 10.27 13.56 12.98 12.88 5.88 3.69%
EY 16.09 19.66 9.73 7.37 7.71 7.77 17.02 -3.66%
DY 0.00 0.00 3.03 0.00 0.00 0.00 4.07 -
P/NAPS 0.51 0.59 0.69 0.73 0.68 0.79 0.76 -23.29%

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