[WINGTM] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -96.35%
YoY- -91.88%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 275,820 213,360 150,881 74,282 316,293 249,795 166,806 39.87%
PBT 28,424 35,437 35,051 6,051 89,650 62,987 51,976 -33.15%
Tax -18,411 -14,047 -12,720 -3,514 -20,061 -10,681 -8,156 72.16%
NP 10,013 21,390 22,331 2,537 69,589 52,306 43,820 -62.65%
-
NP to SH 10,013 21,390 22,331 2,537 69,589 52,306 43,820 -62.65%
-
Tax Rate 64.77% 39.64% 36.29% 58.07% 22.38% 16.96% 15.69% -
Total Cost 265,807 191,970 128,550 71,745 246,704 197,489 122,986 67.24%
-
Net Worth 1,206,924 1,181,501 1,133,403 985,385 1,085,159 1,068,176 1,057,724 9.20%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 13,410 - - - 9,463 - - -
Div Payout % 133.93% - - - 13.60% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,206,924 1,181,501 1,133,403 985,385 1,085,159 1,068,176 1,057,724 9.20%
NOSH 447,008 439,219 421,339 367,681 315,453 315,096 314,798 26.36%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.63% 10.03% 14.80% 3.42% 22.00% 20.94% 26.27% -
ROE 0.83% 1.81% 1.97% 0.26% 6.41% 4.90% 4.14% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 61.70 48.58 35.81 20.20 100.27 79.28 52.99 10.68%
EPS 2.24 4.87 5.30 0.69 22.06 16.60 13.92 -70.44%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.70 2.69 2.69 2.68 3.44 3.39 3.36 -13.57%
Adjusted Per Share Value based on latest NOSH - 367,681
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 56.60 43.78 30.96 15.24 64.90 51.26 34.23 39.87%
EPS 2.05 4.39 4.58 0.52 14.28 10.73 8.99 -62.70%
DPS 2.75 0.00 0.00 0.00 1.94 0.00 0.00 -
NAPS 2.4766 2.4244 2.3257 2.022 2.2267 2.1919 2.1704 9.20%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.08 1.21 1.24 1.25 1.55 1.70 1.67 -
P/RPS 1.75 2.49 3.46 6.19 1.55 2.14 3.15 -32.44%
P/EPS 48.21 24.85 23.40 181.16 7.03 10.24 12.00 152.93%
EY 2.07 4.02 4.27 0.55 14.23 9.76 8.34 -60.53%
DY 2.78 0.00 0.00 0.00 1.94 0.00 0.00 -
P/NAPS 0.40 0.45 0.46 0.47 0.45 0.50 0.50 -13.83%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 18/08/16 05/05/16 03/02/16 17/11/15 12/08/15 05/05/15 12/02/15 -
Price 1.10 1.18 1.18 1.30 1.18 1.75 1.73 -
P/RPS 1.78 2.43 3.30 6.43 1.18 2.21 3.26 -33.22%
P/EPS 49.11 24.23 22.26 188.41 5.35 10.54 12.43 150.12%
EY 2.04 4.13 4.49 0.53 18.69 9.49 8.05 -59.98%
DY 2.73 0.00 0.00 0.00 2.54 0.00 0.00 -
P/NAPS 0.41 0.44 0.44 0.49 0.34 0.52 0.51 -13.55%

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