[WINGTM] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -68.65%
YoY- -14.41%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 146,592 113,466 92,289 82,268 175,420 169,988 154,445 -3.42%
PBT 34,814 21,609 14,132 20,717 66,874 38,117 45,008 -15.77%
Tax -5,134 -7,015 -3,412 -5,046 -16,893 -9,315 -10,684 -38.73%
NP 29,680 14,594 10,720 15,671 49,981 28,802 34,324 -9.26%
-
NP to SH 29,680 14,594 10,720 15,671 49,981 28,802 34,324 -9.26%
-
Tax Rate 14.75% 32.46% 24.14% 24.36% 25.26% 24.44% 23.74% -
Total Cost 116,912 98,872 81,569 66,597 125,439 141,186 120,121 -1.79%
-
Net Worth 1,049,423 1,022,209 1,005,982 1,026,937 1,011,143 964,254 932,683 8.20%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 21,993 - - - 31,401 - - -
Div Payout % 74.10% - - - 62.83% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,049,423 1,022,209 1,005,982 1,026,937 1,011,143 964,254 932,683 8.20%
NOSH 314,198 314,525 314,369 314,048 314,019 314,089 314,034 0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 20.25% 12.86% 11.62% 19.05% 28.49% 16.94% 22.22% -
ROE 2.83% 1.43% 1.07% 1.53% 4.94% 2.99% 3.68% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 46.66 36.08 29.36 26.20 55.86 54.12 49.18 -3.45%
EPS 9.44 4.64 3.41 4.99 15.92 9.17 10.93 -9.33%
DPS 7.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 3.34 3.25 3.20 3.27 3.22 3.07 2.97 8.16%
Adjusted Per Share Value based on latest NOSH - 314,048
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 30.08 23.28 18.94 16.88 36.00 34.88 31.69 -3.42%
EPS 6.09 2.99 2.20 3.22 10.26 5.91 7.04 -9.23%
DPS 4.51 0.00 0.00 0.00 6.44 0.00 0.00 -
NAPS 2.1534 2.0976 2.0643 2.1073 2.0749 1.9786 1.9139 8.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.11 2.20 2.23 2.52 2.37 1.90 1.86 -
P/RPS 4.52 6.10 7.60 9.62 4.24 3.51 3.78 12.69%
P/EPS 22.34 47.41 65.40 50.50 14.89 20.72 17.02 19.94%
EY 4.48 2.11 1.53 1.98 6.72 4.83 5.88 -16.62%
DY 3.32 0.00 0.00 0.00 4.22 0.00 0.00 -
P/NAPS 0.63 0.68 0.70 0.77 0.74 0.62 0.63 0.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 22/04/14 27/02/14 13/11/13 22/08/13 09/05/13 31/01/13 -
Price 2.31 2.36 2.18 2.57 2.46 2.04 1.90 -
P/RPS 4.95 6.54 7.43 9.81 4.40 3.77 3.86 18.08%
P/EPS 24.45 50.86 63.93 51.50 15.46 22.25 17.38 25.62%
EY 4.09 1.97 1.56 1.94 6.47 4.50 5.75 -20.36%
DY 3.03 0.00 0.00 0.00 4.07 0.00 0.00 -
P/NAPS 0.69 0.73 0.68 0.79 0.76 0.66 0.64 5.15%

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