[WINGTM] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 4.65%
YoY- -11.89%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 602,587 561,368 508,122 478,509 457,684 422,588 402,044 30.99%
PBT 175,898 132,097 130,520 127,613 121,211 130,268 119,509 29.42%
Tax -44,481 -35,740 -38,685 -38,784 -36,326 -7,019 -2,074 673.37%
NP 131,417 96,357 91,835 88,829 84,885 123,249 117,435 7.79%
-
NP to SH 131,417 96,357 91,835 88,829 84,885 123,249 117,435 7.79%
-
Tax Rate 25.29% 27.06% 29.64% 30.39% 29.97% 5.39% 1.74% -
Total Cost 471,170 465,011 416,287 389,680 372,799 299,339 284,609 39.98%
-
Net Worth 1,011,143 964,254 932,683 923,351 869,609 857,309 833,058 13.80%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 31,401 25,024 25,024 25,024 25,024 25,031 25,031 16.33%
Div Payout % 23.89% 25.97% 27.25% 28.17% 29.48% 20.31% 21.31% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,011,143 964,254 932,683 923,351 869,609 857,309 833,058 13.80%
NOSH 314,019 314,089 314,034 314,065 312,809 312,886 313,180 0.17%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 21.81% 17.16% 18.07% 18.56% 18.55% 29.17% 29.21% -
ROE 13.00% 9.99% 9.85% 9.62% 9.76% 14.38% 14.10% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 191.89 178.73 161.80 152.36 146.31 135.06 128.37 30.76%
EPS 41.85 30.68 29.24 28.28 27.14 39.39 37.50 7.59%
DPS 10.00 8.00 8.00 8.00 8.00 8.00 8.00 16.05%
NAPS 3.22 3.07 2.97 2.94 2.78 2.74 2.66 13.59%
Adjusted Per Share Value based on latest NOSH - 314,065
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 123.65 115.19 104.27 98.19 93.92 86.71 82.50 30.99%
EPS 26.97 19.77 18.84 18.23 17.42 25.29 24.10 7.79%
DPS 6.44 5.14 5.14 5.14 5.14 5.14 5.14 16.23%
NAPS 2.0749 1.9786 1.9139 1.8947 1.7844 1.7592 1.7094 13.80%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.37 1.90 1.86 1.63 1.87 1.56 1.50 -
P/RPS 1.24 1.06 1.15 1.07 1.28 1.16 1.17 3.95%
P/EPS 5.66 6.19 6.36 5.76 6.89 3.96 4.00 26.06%
EY 17.66 16.15 15.72 17.35 14.51 25.25 25.00 -20.69%
DY 4.22 4.21 4.30 4.91 4.28 5.13 5.33 -14.42%
P/NAPS 0.74 0.62 0.63 0.55 0.67 0.57 0.56 20.43%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 09/05/13 31/01/13 22/11/12 22/08/12 14/05/12 15/02/12 -
Price 2.46 2.04 1.90 1.80 1.85 1.65 1.57 -
P/RPS 1.28 1.14 1.17 1.18 1.26 1.22 1.22 3.25%
P/EPS 5.88 6.65 6.50 6.36 6.82 4.19 4.19 25.37%
EY 17.01 15.04 15.39 15.71 14.67 23.87 23.88 -20.25%
DY 4.07 3.92 4.21 4.44 4.32 4.85 5.10 -13.97%
P/NAPS 0.76 0.66 0.64 0.61 0.67 0.60 0.59 18.40%

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