[WINGTM] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 68.41%
YoY- -49.86%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 83,028 434,615 288,023 174,557 82,268 602,587 427,167 -66.41%
PBT 35,700 91,272 56,458 34,849 20,717 175,898 109,024 -52.46%
Tax -4,473 -20,607 -15,473 -8,458 -5,046 -44,481 -27,588 -70.23%
NP 31,227 70,665 40,985 26,391 15,671 131,417 81,436 -47.18%
-
NP to SH 31,227 70,665 40,985 26,391 15,671 131,417 81,436 -47.18%
-
Tax Rate 12.53% 22.58% 27.41% 24.27% 24.36% 25.29% 25.30% -
Total Cost 51,801 363,950 247,038 148,166 66,597 471,170 345,731 -71.75%
-
Net Worth 1,072,347 1,049,624 1,020,699 1,005,371 1,026,937 1,010,744 963,795 7.36%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 21,998 - - - 31,389 - -
Div Payout % - 31.13% - - - 23.89% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,072,347 1,049,624 1,020,699 1,005,371 1,026,937 1,010,744 963,795 7.36%
NOSH 314,471 314,258 314,061 314,178 314,048 313,895 313,939 0.11%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 37.61% 16.26% 14.23% 15.12% 19.05% 21.81% 19.06% -
ROE 2.91% 6.73% 4.02% 2.62% 1.53% 13.00% 8.45% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.40 138.30 91.71 55.56 26.20 191.97 136.07 -66.45%
EPS 9.93 22.49 13.05 8.40 4.99 41.86 25.94 -47.24%
DPS 0.00 7.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 3.41 3.34 3.25 3.20 3.27 3.22 3.07 7.24%
Adjusted Per Share Value based on latest NOSH - 314,369
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.04 89.18 59.10 35.82 16.88 123.65 87.65 -66.40%
EPS 6.41 14.50 8.41 5.42 3.22 26.97 16.71 -47.17%
DPS 0.00 4.51 0.00 0.00 0.00 6.44 0.00 -
NAPS 2.2005 2.1538 2.0945 2.063 2.1073 2.074 1.9777 7.36%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.00 2.11 2.20 2.23 2.52 2.37 1.90 -
P/RPS 7.58 1.53 2.40 4.01 9.62 1.23 1.40 208.02%
P/EPS 20.14 9.38 16.86 26.55 50.50 5.66 7.32 96.22%
EY 4.97 10.66 5.93 3.77 1.98 17.67 13.65 -48.97%
DY 0.00 3.32 0.00 0.00 0.00 4.22 0.00 -
P/NAPS 0.59 0.63 0.68 0.70 0.77 0.74 0.62 -3.24%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 18/08/14 22/04/14 27/02/14 13/11/13 22/08/13 09/05/13 -
Price 2.02 2.31 2.36 2.18 2.57 2.46 2.04 -
P/RPS 7.65 1.67 2.57 3.92 9.81 1.28 1.50 195.99%
P/EPS 20.34 10.27 18.08 25.95 51.50 5.88 7.86 88.37%
EY 4.92 9.73 5.53 3.85 1.94 17.02 12.72 -46.88%
DY 0.00 3.03 0.00 0.00 0.00 4.07 0.00 -
P/NAPS 0.59 0.69 0.73 0.68 0.79 0.76 0.66 -7.19%

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