[WINGTM] QoQ Quarter Result on 30-Sep-2014 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 5.21%
YoY- 99.27%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 66,498 82,989 83,778 83,028 146,592 113,466 92,289 -19.67%
PBT 26,663 11,011 16,276 35,700 34,814 21,609 14,132 52.86%
Tax -9,380 -2,525 -3,683 -4,473 -5,134 -7,015 -3,412 96.60%
NP 17,283 8,486 12,593 31,227 29,680 14,594 10,720 37.61%
-
NP to SH 17,283 8,486 12,593 31,227 29,680 14,594 10,720 37.61%
-
Tax Rate 35.18% 22.93% 22.63% 12.53% 14.75% 32.46% 24.14% -
Total Cost 49,215 74,503 71,185 51,801 116,912 98,872 81,569 -28.66%
-
Net Worth 1,088,892 1,073,415 1,057,811 1,072,347 1,049,423 1,022,209 1,005,982 5.43%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 9,496 - - - 21,993 - - -
Div Payout % 54.95% - - - 74.10% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,088,892 1,073,415 1,057,811 1,072,347 1,049,423 1,022,209 1,005,982 5.43%
NOSH 316,538 316,641 314,825 314,471 314,198 314,525 314,369 0.46%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 25.99% 10.23% 15.03% 37.61% 20.25% 12.86% 11.62% -
ROE 1.59% 0.79% 1.19% 2.91% 2.83% 1.43% 1.07% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 21.01 26.21 26.61 26.40 46.66 36.08 29.36 -20.04%
EPS 5.46 2.68 4.00 9.93 9.44 4.64 3.41 36.98%
DPS 3.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 3.44 3.39 3.36 3.41 3.34 3.25 3.20 4.95%
Adjusted Per Share Value based on latest NOSH - 314,471
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.65 17.03 17.19 17.04 30.08 23.28 18.94 -19.66%
EPS 3.55 1.74 2.58 6.41 6.09 2.99 2.20 37.69%
DPS 1.95 0.00 0.00 0.00 4.51 0.00 0.00 -
NAPS 2.2344 2.2026 2.1706 2.2005 2.1534 2.0976 2.0643 5.43%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.55 1.70 1.67 2.00 2.11 2.20 2.23 -
P/RPS 7.38 6.49 6.28 7.58 4.52 6.10 7.60 -1.94%
P/EPS 28.39 63.43 41.75 20.14 22.34 47.41 65.40 -42.75%
EY 3.52 1.58 2.40 4.97 4.48 2.11 1.53 74.54%
DY 1.94 0.00 0.00 0.00 3.32 0.00 0.00 -
P/NAPS 0.45 0.50 0.50 0.59 0.63 0.68 0.70 -25.57%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 12/08/15 05/05/15 12/02/15 18/11/14 18/08/14 22/04/14 27/02/14 -
Price 1.18 1.75 1.73 2.02 2.31 2.36 2.18 -
P/RPS 5.62 6.68 6.50 7.65 4.95 6.54 7.43 -17.02%
P/EPS 21.61 65.30 43.25 20.34 24.45 50.86 63.93 -51.57%
EY 4.63 1.53 2.31 4.92 4.09 1.97 1.56 106.93%
DY 2.54 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 0.34 0.52 0.51 0.59 0.69 0.73 0.68 -37.08%

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