[WINGTM] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
05-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 19.37%
YoY- 27.62%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 150,881 74,282 316,293 249,795 166,806 83,028 434,615 -50.50%
PBT 35,051 6,051 89,650 62,987 51,976 35,700 91,272 -47.07%
Tax -12,720 -3,514 -20,061 -10,681 -8,156 -4,473 -20,607 -27.44%
NP 22,331 2,537 69,589 52,306 43,820 31,227 70,665 -53.50%
-
NP to SH 22,331 2,537 69,589 52,306 43,820 31,227 70,665 -53.50%
-
Tax Rate 36.29% 58.07% 22.38% 16.96% 15.69% 12.53% 22.58% -
Total Cost 128,550 71,745 246,704 197,489 122,986 51,801 363,950 -49.93%
-
Net Worth 1,133,403 985,385 1,085,159 1,068,176 1,057,724 1,072,347 1,049,624 5.23%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 9,463 - - - 21,998 -
Div Payout % - - 13.60% - - - 31.13% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,133,403 985,385 1,085,159 1,068,176 1,057,724 1,072,347 1,049,624 5.23%
NOSH 421,339 367,681 315,453 315,096 314,798 314,471 314,258 21.52%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 14.80% 3.42% 22.00% 20.94% 26.27% 37.61% 16.26% -
ROE 1.97% 0.26% 6.41% 4.90% 4.14% 2.91% 6.73% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.81 20.20 100.27 79.28 52.99 26.40 138.30 -59.27%
EPS 5.30 0.69 22.06 16.60 13.92 9.93 22.49 -61.74%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 7.00 -
NAPS 2.69 2.68 3.44 3.39 3.36 3.41 3.34 -13.40%
Adjusted Per Share Value based on latest NOSH - 316,641
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 30.96 15.24 64.90 51.26 34.23 17.04 89.18 -50.50%
EPS 4.58 0.52 14.28 10.73 8.99 6.41 14.50 -53.52%
DPS 0.00 0.00 1.94 0.00 0.00 0.00 4.51 -
NAPS 2.3257 2.022 2.2267 2.1919 2.1704 2.2005 2.1538 5.23%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.24 1.25 1.55 1.70 1.67 2.00 2.11 -
P/RPS 3.46 6.19 1.55 2.14 3.15 7.58 1.53 72.03%
P/EPS 23.40 181.16 7.03 10.24 12.00 20.14 9.38 83.63%
EY 4.27 0.55 14.23 9.76 8.34 4.97 10.66 -45.57%
DY 0.00 0.00 1.94 0.00 0.00 0.00 3.32 -
P/NAPS 0.46 0.47 0.45 0.50 0.50 0.59 0.63 -18.86%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 03/02/16 17/11/15 12/08/15 05/05/15 12/02/15 18/11/14 18/08/14 -
Price 1.18 1.30 1.18 1.75 1.73 2.02 2.31 -
P/RPS 3.30 6.43 1.18 2.21 3.26 7.65 1.67 57.27%
P/EPS 22.26 188.41 5.35 10.54 12.43 20.34 10.27 67.24%
EY 4.49 0.53 18.69 9.49 8.05 4.92 9.73 -40.20%
DY 0.00 0.00 2.54 0.00 0.00 0.00 3.03 -
P/NAPS 0.44 0.49 0.34 0.52 0.51 0.59 0.69 -25.85%

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