[WINGTM] QoQ 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- 73.53%
YoY- 234.97%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 113,466 92,289 82,268 175,420 169,988 154,445 102,734 6.85%
PBT 21,609 14,132 20,717 66,874 38,117 45,008 25,899 -11.38%
Tax -7,015 -3,412 -5,046 -16,893 -9,315 -10,684 -7,589 -5.11%
NP 14,594 10,720 15,671 49,981 28,802 34,324 18,310 -14.04%
-
NP to SH 14,594 10,720 15,671 49,981 28,802 34,324 18,310 -14.04%
-
Tax Rate 32.46% 24.14% 24.36% 25.26% 24.44% 23.74% 29.30% -
Total Cost 98,872 81,569 66,597 125,439 141,186 120,121 84,424 11.11%
-
Net Worth 1,022,209 1,005,982 1,026,937 1,011,143 964,254 932,683 923,351 7.02%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 31,401 - - - -
Div Payout % - - - 62.83% - - - -
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 1,022,209 1,005,982 1,026,937 1,011,143 964,254 932,683 923,351 7.02%
NOSH 314,525 314,369 314,048 314,019 314,089 314,034 314,065 0.09%
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 12.86% 11.62% 19.05% 28.49% 16.94% 22.22% 17.82% -
ROE 1.43% 1.07% 1.53% 4.94% 2.99% 3.68% 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 36.08 29.36 26.20 55.86 54.12 49.18 32.71 6.76%
EPS 4.64 3.41 4.99 15.92 9.17 10.93 5.83 -14.13%
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 23.28 18.94 16.88 36.00 34.88 31.69 21.08 6.84%
EPS 2.99 2.20 3.22 10.26 5.91 7.04 3.76 -14.17%
DPS 0.00 0.00 0.00 6.44 0.00 0.00 0.00 -
NAPS 2.0976 2.0643 2.1073 2.0749 1.9786 1.9139 1.8947 7.02%
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 6.10 7.60 9.62 4.24 3.51 3.78 4.98 14.49%
P/EPS 47.41 65.40 50.50 14.89 20.72 17.02 27.96 42.24%
EY 2.11 1.53 1.98 6.72 4.83 5.88 3.58 -29.72%
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 6.54 7.43 9.81 4.40 3.77 3.86 5.50 12.25%
P/EPS 50.86 63.93 51.50 15.46 22.25 17.38 30.87 39.53%
EY 1.97 1.56 1.94 6.47 4.50 5.75 3.24 -28.25%
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