[WINGTM] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 21.33%
YoY- -15.46%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 427,167 257,179 102,734 457,684 323,483 206,741 81,909 200.42%
PBT 109,024 70,907 25,899 121,211 98,138 61,598 19,497 214.71%
Tax -27,588 -18,273 -7,589 -36,326 -28,174 -15,914 -5,131 206.59%
NP 81,436 52,634 18,310 84,885 69,964 45,684 14,366 217.58%
-
NP to SH 81,436 52,634 18,310 84,885 69,964 45,684 14,366 217.58%
-
Tax Rate 25.30% 25.77% 29.30% 29.97% 28.71% 25.84% 26.32% -
Total Cost 345,731 204,545 84,424 372,799 253,519 161,057 67,543 196.71%
-
Net Worth 963,795 932,158 923,351 870,454 857,724 832,324 826,279 10.79%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 25,049 - - - -
Div Payout % - - - 29.51% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 963,795 932,158 923,351 870,454 857,724 832,324 826,279 10.79%
NOSH 313,939 313,858 314,065 313,113 313,038 312,904 312,984 0.20%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 19.06% 20.47% 17.82% 18.55% 21.63% 22.10% 17.54% -
ROE 8.45% 5.65% 1.98% 9.75% 8.16% 5.49% 1.74% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 136.07 81.94 32.71 146.17 103.34 66.07 26.17 199.82%
EPS 25.94 16.77 5.83 27.11 22.35 14.60 4.59 216.94%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 3.07 2.97 2.94 2.78 2.74 2.66 2.64 10.57%
Adjusted Per Share Value based on latest NOSH - 312,809
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 87.65 52.77 21.08 93.92 66.38 42.42 16.81 200.39%
EPS 16.71 10.80 3.76 17.42 14.36 9.37 2.95 217.42%
DPS 0.00 0.00 0.00 5.14 0.00 0.00 0.00 -
NAPS 1.9777 1.9128 1.8947 1.7862 1.76 1.7079 1.6955 10.79%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.90 1.86 1.63 1.87 1.56 1.50 1.54 -
P/RPS 1.40 2.27 4.98 1.28 1.51 2.27 5.88 -61.55%
P/EPS 7.32 11.09 27.96 6.90 6.98 10.27 33.55 -63.72%
EY 13.65 9.02 3.58 14.50 14.33 9.73 2.98 175.55%
DY 0.00 0.00 0.00 4.28 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.55 0.67 0.57 0.56 0.58 4.54%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 09/05/13 31/01/13 22/11/12 22/08/12 14/05/12 15/02/12 29/11/11 -
Price 2.04 1.90 1.80 1.85 1.65 1.57 1.59 -
P/RPS 1.50 2.32 5.50 1.27 1.60 2.38 6.08 -60.63%
P/EPS 7.86 11.33 30.87 6.82 7.38 10.75 34.64 -62.76%
EY 12.72 8.83 3.24 14.65 13.55 9.30 2.89 168.32%
DY 0.00 0.00 0.00 4.32 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.61 0.67 0.60 0.59 0.60 6.55%

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