[WINGTM] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
14-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 4.95%
YoY- 87.36%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 508,122 478,509 457,684 422,588 402,044 365,307 369,816 23.47%
PBT 130,520 127,613 121,211 130,268 119,509 97,859 96,773 21.96%
Tax -38,685 -38,784 -36,326 -7,019 -2,074 2,957 3,638 -
NP 91,835 88,829 84,885 123,249 117,435 100,816 100,411 -5.75%
-
NP to SH 91,835 88,829 84,885 123,249 117,435 100,816 100,411 -5.75%
-
Tax Rate 29.64% 30.39% 29.97% 5.39% 1.74% -3.02% -3.76% -
Total Cost 416,287 389,680 372,799 299,339 284,609 264,491 269,405 33.48%
-
Net Worth 932,683 923,351 869,609 857,309 833,058 826,279 813,511 9.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 25,024 25,024 25,024 25,031 25,031 25,031 25,031 -0.01%
Div Payout % 27.25% 28.17% 29.48% 20.31% 21.31% 24.83% 24.93% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 932,683 923,351 869,609 857,309 833,058 826,279 813,511 9.49%
NOSH 314,034 314,065 312,809 312,886 313,180 312,984 312,889 0.24%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 18.07% 18.56% 18.55% 29.17% 29.21% 27.60% 27.15% -
ROE 9.85% 9.62% 9.76% 14.38% 14.10% 12.20% 12.34% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 161.80 152.36 146.31 135.06 128.37 116.72 118.19 23.17%
EPS 29.24 28.28 27.14 39.39 37.50 32.21 32.09 -5.98%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.00 0.00%
NAPS 2.97 2.94 2.78 2.74 2.66 2.64 2.60 9.23%
Adjusted Per Share Value based on latest NOSH - 312,886
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 104.27 98.19 93.92 86.71 82.50 74.96 75.89 23.47%
EPS 18.84 18.23 17.42 25.29 24.10 20.69 20.60 -5.75%
DPS 5.14 5.14 5.14 5.14 5.14 5.14 5.14 0.00%
NAPS 1.9139 1.8947 1.7844 1.7592 1.7094 1.6955 1.6693 9.49%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.86 1.63 1.87 1.56 1.50 1.54 1.78 -
P/RPS 1.15 1.07 1.28 1.16 1.17 1.32 1.51 -16.53%
P/EPS 6.36 5.76 6.89 3.96 4.00 4.78 5.55 9.46%
EY 15.72 17.35 14.51 25.25 25.00 20.92 18.03 -8.69%
DY 4.30 4.91 4.28 5.13 5.33 5.19 4.49 -2.82%
P/NAPS 0.63 0.55 0.67 0.57 0.56 0.58 0.68 -4.94%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/01/13 22/11/12 22/08/12 14/05/12 15/02/12 29/11/11 15/08/11 -
Price 1.90 1.80 1.85 1.65 1.57 1.59 1.71 -
P/RPS 1.17 1.18 1.26 1.22 1.22 1.36 1.45 -13.27%
P/EPS 6.50 6.36 6.82 4.19 4.19 4.94 5.33 14.07%
EY 15.39 15.71 14.67 23.87 23.88 20.26 18.77 -12.34%
DY 4.21 4.44 4.32 4.85 5.10 5.03 4.68 -6.78%
P/NAPS 0.64 0.61 0.67 0.60 0.59 0.60 0.66 -2.02%

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