[WINGTM] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
15-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 118.0%
YoY- 113.06%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 102,734 134,201 116,742 124,832 81,909 99,105 96,198 4.46%
PBT 25,899 23,073 36,540 42,101 19,497 32,130 25,781 0.30%
Tax -7,589 -8,152 -12,260 -10,783 -5,131 21,155 -7,315 2.47%
NP 18,310 14,921 24,280 31,318 14,366 53,285 18,466 -0.56%
-
NP to SH 18,310 14,921 24,280 31,318 14,366 53,285 18,466 -0.56%
-
Tax Rate 29.30% 35.33% 33.55% 25.61% 26.32% -65.84% 28.37% -
Total Cost 84,424 119,280 92,462 93,514 67,543 45,820 77,732 5.64%
-
Net Worth 923,351 869,609 857,309 833,058 826,279 813,511 757,418 14.07%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 25,024 - - - 25,031 - -
Div Payout % - 167.71% - - - 46.98% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 923,351 869,609 857,309 833,058 826,279 813,511 757,418 14.07%
NOSH 314,065 312,809 312,886 313,180 312,984 312,889 312,983 0.22%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 17.82% 11.12% 20.80% 25.09% 17.54% 53.77% 19.20% -
ROE 1.98% 1.72% 2.83% 3.76% 1.74% 6.55% 2.44% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 32.71 42.90 37.31 39.86 26.17 31.67 30.74 4.21%
EPS 5.83 4.77 7.76 10.00 4.59 17.03 5.90 -0.79%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.94 2.78 2.74 2.66 2.64 2.60 2.42 13.81%
Adjusted Per Share Value based on latest NOSH - 313,180
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.08 27.54 23.96 25.62 16.81 20.34 19.74 4.46%
EPS 3.76 3.06 4.98 6.43 2.95 10.93 3.79 -0.52%
DPS 0.00 5.14 0.00 0.00 0.00 5.14 0.00 -
NAPS 1.8947 1.7844 1.7592 1.7094 1.6955 1.6693 1.5542 14.07%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.63 1.87 1.56 1.50 1.54 1.78 1.75 -
P/RPS 4.98 4.36 4.18 3.76 5.88 5.62 5.69 -8.47%
P/EPS 27.96 39.20 20.10 15.00 33.55 10.45 29.66 -3.84%
EY 3.58 2.55 4.97 6.67 2.98 9.57 3.37 4.10%
DY 0.00 4.28 0.00 0.00 0.00 4.49 0.00 -
P/NAPS 0.55 0.67 0.57 0.56 0.58 0.68 0.72 -16.39%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 22/08/12 14/05/12 15/02/12 29/11/11 15/08/11 26/05/11 -
Price 1.80 1.85 1.65 1.57 1.59 1.71 1.72 -
P/RPS 5.50 4.31 4.42 3.94 6.08 5.40 5.60 -1.19%
P/EPS 30.87 38.78 21.26 15.70 34.64 10.04 29.15 3.88%
EY 3.24 2.58 4.70 6.37 2.89 9.96 3.43 -3.71%
DY 0.00 4.32 0.00 0.00 0.00 4.68 0.00 -
P/NAPS 0.61 0.67 0.60 0.59 0.60 0.66 0.71 -9.60%

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