[WINGTM] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
22-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -13.51%
YoY- -5.59%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 426,864 435,375 434,615 463,443 519,965 582,121 602,587 -20.48%
PBT 108,399 106,255 91,272 123,332 139,840 170,716 175,898 -27.51%
Tax -20,305 -20,034 -20,607 -32,366 -34,666 -41,938 -44,481 -40.62%
NP 88,094 86,221 70,665 90,966 105,174 128,778 131,417 -23.34%
-
NP to SH 88,094 86,221 70,665 90,966 105,174 128,778 131,417 -23.34%
-
Tax Rate 18.73% 18.85% 22.58% 26.24% 24.79% 24.57% 25.29% -
Total Cost 338,770 349,154 363,950 372,477 414,791 453,343 471,170 -19.69%
-
Net Worth 1,057,811 1,072,347 1,049,423 1,022,209 1,005,982 1,026,937 1,011,143 3.04%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 21,993 21,993 21,993 31,401 31,401 31,401 31,401 -21.08%
Div Payout % 24.97% 25.51% 31.12% 34.52% 29.86% 24.38% 23.89% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,057,811 1,072,347 1,049,423 1,022,209 1,005,982 1,026,937 1,011,143 3.04%
NOSH 314,825 314,471 314,198 314,525 314,369 314,048 314,019 0.17%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 20.64% 19.80% 16.26% 19.63% 20.23% 22.12% 21.81% -
ROE 8.33% 8.04% 6.73% 8.90% 10.45% 12.54% 13.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 135.59 138.45 138.32 147.35 165.40 185.36 191.89 -20.61%
EPS 27.98 27.42 22.49 28.92 33.46 41.01 41.85 -23.48%
DPS 7.00 7.00 7.00 10.00 10.00 10.00 10.00 -21.11%
NAPS 3.36 3.41 3.34 3.25 3.20 3.27 3.22 2.86%
Adjusted Per Share Value based on latest NOSH - 314,525
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 87.59 89.34 89.18 95.10 106.70 119.45 123.65 -20.48%
EPS 18.08 17.69 14.50 18.67 21.58 26.43 26.97 -23.34%
DPS 4.51 4.51 4.51 6.44 6.44 6.44 6.44 -21.08%
NAPS 2.1706 2.2005 2.1534 2.0976 2.0643 2.1073 2.0749 3.04%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.67 2.00 2.11 2.20 2.23 2.52 2.37 -
P/RPS 1.23 1.44 1.53 1.49 1.35 1.36 1.24 -0.53%
P/EPS 5.97 7.29 9.38 7.61 6.67 6.15 5.66 3.60%
EY 16.76 13.71 10.66 13.15 15.00 16.27 17.66 -3.41%
DY 4.19 3.50 3.32 4.55 4.48 3.97 4.22 -0.47%
P/NAPS 0.50 0.59 0.63 0.68 0.70 0.77 0.74 -22.94%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 18/11/14 18/08/14 22/04/14 27/02/14 13/11/13 22/08/13 -
Price 1.73 2.02 2.31 2.36 2.18 2.57 2.46 -
P/RPS 1.28 1.46 1.67 1.60 1.32 1.39 1.28 0.00%
P/EPS 6.18 7.37 10.27 8.16 6.52 6.27 5.88 3.36%
EY 16.17 13.57 9.74 12.25 15.35 15.96 17.01 -3.31%
DY 4.05 3.47 3.03 4.24 4.59 3.89 4.07 -0.32%
P/NAPS 0.51 0.59 0.69 0.73 0.68 0.79 0.76 -23.29%

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