[WINGTM] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
05-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -20.42%
YoY- 27.62%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 301,762 297,128 316,293 333,060 333,612 332,112 434,615 -21.53%
PBT 70,102 24,204 89,650 83,982 103,952 142,800 91,272 -16.09%
Tax -25,440 -14,056 -20,061 -14,241 -16,312 -17,892 -20,607 15.03%
NP 44,662 10,148 69,589 69,741 87,640 124,908 70,665 -26.29%
-
NP to SH 44,662 10,148 69,589 69,741 87,640 124,908 70,665 -26.29%
-
Tax Rate 36.29% 58.07% 22.38% 16.96% 15.69% 12.53% 22.58% -
Total Cost 257,100 286,980 246,704 263,318 245,972 207,204 363,950 -20.63%
-
Net Worth 1,133,403 985,385 1,085,159 1,068,176 1,057,724 1,072,347 1,049,624 5.23%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 9,463 - - - 21,998 -
Div Payout % - - 13.60% - - - 31.13% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,133,403 985,385 1,085,159 1,068,176 1,057,724 1,072,347 1,049,624 5.23%
NOSH 421,339 367,681 315,453 315,096 314,798 314,471 314,258 21.52%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 14.80% 3.42% 22.00% 20.94% 26.27% 37.61% 16.26% -
ROE 3.94% 1.03% 6.41% 6.53% 8.29% 11.65% 6.73% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 71.62 80.81 100.27 105.70 105.98 105.61 138.30 -35.43%
EPS 10.60 2.76 22.06 22.13 27.84 39.72 22.49 -39.35%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 7.00 -
NAPS 2.69 2.68 3.44 3.39 3.36 3.41 3.34 -13.40%
Adjusted Per Share Value based on latest NOSH - 316,641
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 61.92 60.97 64.90 68.34 68.46 68.15 89.18 -21.53%
EPS 9.16 2.08 14.28 14.31 17.98 25.63 14.50 -26.31%
DPS 0.00 0.00 1.94 0.00 0.00 0.00 4.51 -
NAPS 2.3257 2.022 2.2267 2.1919 2.1704 2.2005 2.1538 5.23%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.24 1.25 1.55 1.70 1.67 2.00 2.11 -
P/RPS 1.73 1.55 1.55 1.61 1.58 1.89 1.53 8.51%
P/EPS 11.70 45.29 7.03 7.68 6.00 5.04 9.38 15.82%
EY 8.55 2.21 14.23 13.02 16.67 19.86 10.66 -13.63%
DY 0.00 0.00 1.94 0.00 0.00 0.00 3.32 -
P/NAPS 0.46 0.47 0.45 0.50 0.50 0.59 0.63 -18.86%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 03/02/16 17/11/15 12/08/15 05/05/15 12/02/15 18/11/14 18/08/14 -
Price 1.18 1.30 1.18 1.75 1.73 2.02 2.31 -
P/RPS 1.65 1.61 1.18 1.66 1.63 1.91 1.67 -0.79%
P/EPS 11.13 47.10 5.35 7.91 6.21 5.09 10.27 5.49%
EY 8.98 2.12 18.69 12.65 16.09 19.66 9.73 -5.19%
DY 0.00 0.00 2.54 0.00 0.00 0.00 3.03 -
P/NAPS 0.44 0.49 0.34 0.52 0.51 0.59 0.69 -25.85%

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