[WINGTM] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
09-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -16.09%
YoY- 18.62%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 92,289 82,268 175,420 169,988 154,445 102,734 134,201 -22.03%
PBT 14,132 20,717 66,874 38,117 45,008 25,899 23,073 -27.81%
Tax -3,412 -5,046 -16,893 -9,315 -10,684 -7,589 -8,152 -43.95%
NP 10,720 15,671 49,981 28,802 34,324 18,310 14,921 -19.73%
-
NP to SH 10,720 15,671 49,981 28,802 34,324 18,310 14,921 -19.73%
-
Tax Rate 24.14% 24.36% 25.26% 24.44% 23.74% 29.30% 35.33% -
Total Cost 81,569 66,597 125,439 141,186 120,121 84,424 119,280 -22.32%
-
Net Worth 1,005,982 1,026,937 1,011,143 964,254 932,683 923,351 869,609 10.16%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 31,401 - - - 25,024 -
Div Payout % - - 62.83% - - - 167.71% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,005,982 1,026,937 1,011,143 964,254 932,683 923,351 869,609 10.16%
NOSH 314,369 314,048 314,019 314,089 314,034 314,065 312,809 0.33%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.62% 19.05% 28.49% 16.94% 22.22% 17.82% 11.12% -
ROE 1.07% 1.53% 4.94% 2.99% 3.68% 1.98% 1.72% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.36 26.20 55.86 54.12 49.18 32.71 42.90 -22.28%
EPS 3.41 4.99 15.92 9.17 10.93 5.83 4.77 -20.00%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 8.00 -
NAPS 3.20 3.27 3.22 3.07 2.97 2.94 2.78 9.80%
Adjusted Per Share Value based on latest NOSH - 314,089
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.94 16.88 36.00 34.88 31.69 21.08 27.54 -22.03%
EPS 2.20 3.22 10.26 5.91 7.04 3.76 3.06 -19.69%
DPS 0.00 0.00 6.44 0.00 0.00 0.00 5.14 -
NAPS 2.0643 2.1073 2.0749 1.9786 1.9139 1.8947 1.7844 10.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.23 2.52 2.37 1.90 1.86 1.63 1.87 -
P/RPS 7.60 9.62 4.24 3.51 3.78 4.98 4.36 44.69%
P/EPS 65.40 50.50 14.89 20.72 17.02 27.96 39.20 40.53%
EY 1.53 1.98 6.72 4.83 5.88 3.58 2.55 -28.79%
DY 0.00 0.00 4.22 0.00 0.00 0.00 4.28 -
P/NAPS 0.70 0.77 0.74 0.62 0.63 0.55 0.67 2.95%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 13/11/13 22/08/13 09/05/13 31/01/13 22/11/12 22/08/12 -
Price 2.18 2.57 2.46 2.04 1.90 1.80 1.85 -
P/RPS 7.43 9.81 4.40 3.77 3.86 5.50 4.31 43.62%
P/EPS 63.93 51.50 15.46 22.25 17.38 30.87 38.78 39.42%
EY 1.56 1.94 6.47 4.50 5.75 3.24 2.58 -28.42%
DY 0.00 0.00 4.07 0.00 0.00 0.00 4.32 -
P/NAPS 0.68 0.79 0.76 0.66 0.64 0.61 0.67 0.98%

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