[WINGTM] QoQ TTM 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- 36.39%
YoY- 54.82%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 463,443 519,965 582,121 602,587 561,368 508,122 478,509 -2.11%
PBT 123,332 139,840 170,716 175,898 132,097 130,520 127,613 -2.25%
Tax -32,366 -34,666 -41,938 -44,481 -35,740 -38,685 -38,784 -11.37%
NP 90,966 105,174 128,778 131,417 96,357 91,835 88,829 1.59%
-
NP to SH 90,966 105,174 128,778 131,417 96,357 91,835 88,829 1.59%
-
Tax Rate 26.24% 24.79% 24.57% 25.29% 27.06% 29.64% 30.39% -
Total Cost 372,477 414,791 453,343 471,170 465,011 416,287 389,680 -2.96%
-
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 31,401 31,401 31,401 25,024 25,024 25,024 16.35%
Div Payout % 34.52% 29.86% 24.38% 23.89% 25.97% 27.25% 28.17% -
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 19.63% 20.23% 22.12% 21.81% 17.16% 18.07% 18.56% -
ROE 8.90% 10.45% 12.54% 13.00% 9.99% 9.85% 9.62% -
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 147.35 165.40 185.36 191.89 178.73 161.80 152.36 -2.20%
EPS 28.92 33.46 41.01 41.85 30.68 29.24 28.28 1.50%
DPS 10.00 10.00 10.00 10.00 8.00 8.00 8.00 16.05%
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 95.10 106.70 119.45 123.65 115.19 104.27 98.19 -2.11%
EPS 18.67 21.58 26.43 26.97 19.77 18.84 18.23 1.60%
DPS 6.44 6.44 6.44 6.44 5.14 5.14 5.14 16.23%
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 1.49 1.35 1.36 1.24 1.06 1.15 1.07 24.72%
P/EPS 7.61 6.67 6.15 5.66 6.19 6.36 5.76 20.42%
EY 13.15 15.00 16.27 17.66 16.15 15.72 17.35 -16.88%
DY 4.55 4.48 3.97 4.22 4.21 4.30 4.91 -4.95%
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 1.60 1.32 1.39 1.28 1.14 1.17 1.18 22.52%
P/EPS 8.16 6.52 6.27 5.88 6.65 6.50 6.36 18.09%
EY 12.25 15.35 15.96 17.01 15.04 15.39 15.71 -15.29%
DY 4.24 4.59 3.89 4.07 3.92 4.21 4.44 -3.02%
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