[WINGTM] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 61.37%
YoY- 54.82%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 288,023 174,557 82,268 602,587 427,167 257,179 102,734 98.95%
PBT 56,458 34,849 20,717 175,898 109,024 70,907 25,899 68.20%
Tax -15,473 -8,458 -5,046 -44,481 -27,588 -18,273 -7,589 60.86%
NP 40,985 26,391 15,671 131,417 81,436 52,634 18,310 71.20%
-
NP to SH 40,985 26,391 15,671 131,417 81,436 52,634 18,310 71.20%
-
Tax Rate 27.41% 24.27% 24.36% 25.29% 25.30% 25.77% 29.30% -
Total Cost 247,038 148,166 66,597 471,170 345,731 204,545 84,424 104.71%
-
Net Worth 1,020,699 1,005,371 1,026,937 1,010,744 963,795 932,158 923,351 6.91%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 31,389 - - - -
Div Payout % - - - 23.89% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,020,699 1,005,371 1,026,937 1,010,744 963,795 932,158 923,351 6.91%
NOSH 314,061 314,178 314,048 313,895 313,939 313,858 314,065 -0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.23% 15.12% 19.05% 21.81% 19.06% 20.47% 17.82% -
ROE 4.02% 2.62% 1.53% 13.00% 8.45% 5.65% 1.98% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 91.71 55.56 26.20 191.97 136.07 81.94 32.71 98.95%
EPS 13.05 8.40 4.99 41.86 25.94 16.77 5.83 71.20%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 3.25 3.20 3.27 3.22 3.07 2.97 2.94 6.91%
Adjusted Per Share Value based on latest NOSH - 314,019
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 59.10 35.82 16.88 123.65 87.65 52.77 21.08 98.95%
EPS 8.41 5.42 3.22 26.97 16.71 10.80 3.76 71.11%
DPS 0.00 0.00 0.00 6.44 0.00 0.00 0.00 -
NAPS 2.0945 2.063 2.1073 2.074 1.9777 1.9128 1.8947 6.91%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.20 2.23 2.52 2.37 1.90 1.86 1.63 -
P/RPS 2.40 4.01 9.62 1.23 1.40 2.27 4.98 -38.55%
P/EPS 16.86 26.55 50.50 5.66 7.32 11.09 27.96 -28.64%
EY 5.93 3.77 1.98 17.67 13.65 9.02 3.58 40.03%
DY 0.00 0.00 0.00 4.22 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.77 0.74 0.62 0.63 0.55 15.20%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/04/14 27/02/14 13/11/13 22/08/13 09/05/13 31/01/13 22/11/12 -
Price 2.36 2.18 2.57 2.46 2.04 1.90 1.80 -
P/RPS 2.57 3.92 9.81 1.28 1.50 2.32 5.50 -39.81%
P/EPS 18.08 25.95 51.50 5.88 7.86 11.33 30.87 -30.02%
EY 5.53 3.85 1.94 17.02 12.72 8.83 3.24 42.86%
DY 0.00 0.00 0.00 4.07 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.79 0.76 0.66 0.64 0.61 12.73%

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