[WINGTM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -55.81%
YoY- 99.27%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 316,293 249,795 166,806 83,028 434,615 288,023 174,557 48.79%
PBT 89,650 62,987 51,976 35,700 91,272 56,458 34,849 88.07%
Tax -20,061 -10,681 -8,156 -4,473 -20,607 -15,473 -8,458 78.13%
NP 69,589 52,306 43,820 31,227 70,665 40,985 26,391 91.20%
-
NP to SH 69,589 52,306 43,820 31,227 70,665 40,985 26,391 91.20%
-
Tax Rate 22.38% 16.96% 15.69% 12.53% 22.58% 27.41% 24.27% -
Total Cost 246,704 197,489 122,986 51,801 363,950 247,038 148,166 40.61%
-
Net Worth 1,085,159 1,068,176 1,057,724 1,072,347 1,049,624 1,020,699 1,005,371 5.23%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 9,463 - - - 21,998 - - -
Div Payout % 13.60% - - - 31.13% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,085,159 1,068,176 1,057,724 1,072,347 1,049,624 1,020,699 1,005,371 5.23%
NOSH 315,453 315,096 314,798 314,471 314,258 314,061 314,178 0.27%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 22.00% 20.94% 26.27% 37.61% 16.26% 14.23% 15.12% -
ROE 6.41% 4.90% 4.14% 2.91% 6.73% 4.02% 2.62% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 100.27 79.28 52.99 26.40 138.30 91.71 55.56 48.39%
EPS 22.06 16.60 13.92 9.93 22.49 13.05 8.40 90.68%
DPS 3.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 3.44 3.39 3.36 3.41 3.34 3.25 3.20 4.95%
Adjusted Per Share Value based on latest NOSH - 314,471
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 64.90 51.26 34.23 17.04 89.18 59.10 35.82 48.78%
EPS 14.28 10.73 8.99 6.41 14.50 8.41 5.42 91.09%
DPS 1.94 0.00 0.00 0.00 4.51 0.00 0.00 -
NAPS 2.2267 2.1919 2.1704 2.2005 2.1538 2.0945 2.063 5.23%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.55 1.70 1.67 2.00 2.11 2.20 2.23 -
P/RPS 1.55 2.14 3.15 7.58 1.53 2.40 4.01 -47.02%
P/EPS 7.03 10.24 12.00 20.14 9.38 16.86 26.55 -58.86%
EY 14.23 9.76 8.34 4.97 10.66 5.93 3.77 143.01%
DY 1.94 0.00 0.00 0.00 3.32 0.00 0.00 -
P/NAPS 0.45 0.50 0.50 0.59 0.63 0.68 0.70 -25.57%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 12/08/15 05/05/15 12/02/15 18/11/14 18/08/14 22/04/14 27/02/14 -
Price 1.18 1.75 1.73 2.02 2.31 2.36 2.18 -
P/RPS 1.18 2.21 3.26 7.65 1.67 2.57 3.92 -55.18%
P/EPS 5.35 10.54 12.43 20.34 10.27 18.08 25.95 -65.20%
EY 18.69 9.49 8.05 4.92 9.73 5.53 3.85 187.53%
DY 2.54 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 0.34 0.52 0.51 0.59 0.69 0.73 0.68 -37.08%

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