[WINGTM] YoY Annual (Unaudited) Result on 30-Jun-2011 [#4]

Stock

[WINGTM] WING TAI MALAYSIA BERHAD

Announcement Date

15-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Jun-2011 [#4]

Profit Trend

YoY- 88.6%

Quarter Report

WTM - Quarterly Report Jun 2011.pdf

Latest QR

Upcoming QR

WINGTM's Result

WINGTM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annual (Unaudited) Result
Revenue	434,615	602,587	457,684	369,816	354,252	258,574	381,955	2.17%
YoY %	-27.88%	31.66%	23.76%	4.39%	37.00%	-32.30%	-	-
Horiz. %	113.79%	157.76%	119.83%	96.82%	92.75%	67.70%	100.00%	-
PBT	91,272	175,898	121,211	96,773	74,385	25,255	137,627	-6.61%
YoY %	-48.11%	45.12%	25.25%	30.10%	194.54%	-81.65%	-	-
Horiz. %	66.32%	127.81%	88.07%	70.32%	54.05%	18.35%	100.00%	-
Tax	-20,607	-44,481	-36,326	3,638	-21,144	-11,203	-48,567	-13.30%
YoY %	53.67%	-22.45%	-1,098.52%	117.21%	-88.74%	76.93%	-	-
Horiz. %	42.43%	91.59%	74.80%	-7.49%	43.54%	23.07%	100.00%	-
NP	70,665	131,417	84,885	100,411	53,241	14,052	89,060	-3.78%
YoY %	-46.23%	54.82%	-15.46%	88.60%	278.89%	-84.22%	-	-
Horiz. %	79.35%	147.56%	95.31%	112.75%	59.78%	15.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,665	131,417	84,885	100,411	53,241	14,052	89,060	-3.78%
YoY %	-46.23%	54.82%	-15.46%	88.60%	278.89%	-84.22%	-	-
Horiz. %	79.35%	147.56%	95.31%	112.75%	59.78%	15.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.58%	25.29%	29.97%	-3.76%	28.43%	44.36%	35.29%	-
YoY %	-10.72%	-15.62%	897.07%	-113.23%	-35.91%	25.70%	-	-
Horiz. %	63.98%	71.66%	84.92%	-10.65%	80.56%	125.70%	100.00%	-
Total Cost	363,950	471,170	372,799	269,405	301,011	244,522	292,895	3.68%
YoY %	-22.76%	26.39%	38.38%	-10.50%	23.10%	-16.52%	-	-
Horiz. %	124.26%	160.87%	127.28%	91.98%	102.77%	83.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,049,624	1,010,744	870,454	811,275	730,819	690,164	707,538	6.79%
YoY %	3.85%	16.12%	7.29%	11.01%	5.89%	-2.46%	-	-
Horiz. %	148.35%	142.85%	123.03%	114.66%	103.29%	97.54%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	21,998	31,389	25,049	24,962	24,878	15,544	25,156	-2.20%
YoY %	-29.92%	25.31%	0.35%	0.34%	60.05%	-38.21%	-	-
Horiz. %	87.45%	124.78%	99.57%	99.23%	98.89%	61.79%	100.00%	-
Div Payout %	31.13%	23.89%	29.51%	24.86%	46.73%	110.62%	28.25%	-
YoY %	30.31%	-19.04%	18.70%	-46.80%	-57.76%	291.58%	-	-
Horiz. %	110.19%	84.57%	104.46%	88.00%	165.42%	391.58%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,049,624	1,010,744	870,454	811,275	730,819	690,164	707,538	6.79%
YoY %	3.85%	16.12%	7.29%	11.01%	5.89%	-2.46%	-	-
Horiz. %	148.35%	142.85%	123.03%	114.66%	103.29%	97.54%	100.00%	-
NOSH	314,258	313,895	313,113	312,029	310,987	310,884	314,461	-0.01%
YoY %	0.12%	0.25%	0.35%	0.34%	0.03%	-1.14%	-	-
Horiz. %	99.94%	99.82%	99.57%	99.23%	98.90%	98.86%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	16.26%	21.81%	18.55%	27.15%	15.03%	5.43%	23.32%	-
YoY %	-25.45%	17.57%	-31.68%	80.64%	176.80%	-76.72%	-	-
Horiz. %	69.73%	93.52%	79.55%	116.42%	64.45%	23.28%	100.00%	-
ROE	6.73%	13.00%	9.75%	12.38%	7.29%	2.04%	12.59%	-
YoY %	-48.23%	33.33%	-21.24%	69.82%	257.35%	-83.80%	-	-
Horiz. %	53.46%	103.26%	77.44%	98.33%	57.90%	16.20%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	138.30	191.97	146.17	118.52	113.91	83.17	121.46	2.18%
YoY %	-27.96%	31.33%	23.33%	4.05%	36.96%	-31.52%	-	-
Horiz. %	113.86%	158.05%	120.34%	97.58%	93.78%	68.48%	100.00%	-
EPS	22.49	41.86	27.11	32.18	17.12	4.52	28.32	-3.76%
YoY %	-46.27%	54.41%	-15.76%	87.97%	278.76%	-84.04%	-	-
Horiz. %	79.41%	147.81%	95.73%	113.63%	60.45%	15.96%	100.00%	-
DPS	7.00	10.00	8.00	8.00	8.00	5.00	8.00	-2.19%
YoY %	-30.00%	25.00%	0.00%	0.00%	60.00%	-37.50%	-	-
Horiz. %	87.50%	125.00%	100.00%	100.00%	100.00%	62.50%	100.00%	-
NAPS	3.34	3.22	2.78	2.60	2.35	2.22	2.25	6.80%
YoY %	3.73%	15.83%	6.92%	10.64%	5.86%	-1.33%	-	-
Horiz. %	148.44%	143.11%	123.56%	115.56%	104.44%	98.67%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 312,889
RPS	89.18	123.65	93.92	75.89	72.69	53.06	78.38	2.17%
YoY %	-27.88%	31.65%	23.76%	4.40%	37.00%	-32.30%	-	-
Horiz. %	113.78%	157.76%	119.83%	96.82%	92.74%	67.70%	100.00%	-
EPS	14.50	26.97	17.42	20.60	10.93	2.88	18.28	-3.78%
YoY %	-46.24%	54.82%	-15.44%	88.47%	279.51%	-84.25%	-	-
Horiz. %	79.32%	147.54%	95.30%	112.69%	59.79%	15.75%	100.00%	-
DPS	4.51	6.44	5.14	5.12	5.11	3.19	5.16	-2.21%
YoY %	-29.97%	25.29%	0.39%	0.20%	60.19%	-38.18%	-	-
Horiz. %	87.40%	124.81%	99.61%	99.22%	99.03%	61.82%	100.00%	-
NAPS	2.1538	2.074	1.7862	1.6647	1.4996	1.4162	1.4519	6.79%
YoY %	3.85%	16.11%	7.30%	11.01%	5.89%	-2.46%	-	-
Horiz. %	148.34%	142.85%	123.03%	114.66%	103.29%	97.54%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	2.11	2.37	1.87	1.78	1.26	1.05	0.94	-
P/RPS	1.53	1.23	1.28	1.50	1.11	1.26	0.77	12.11%
YoY %	24.39%	-3.91%	-14.67%	35.14%	-11.90%	63.64%	-	-
Horiz. %	198.70%	159.74%	166.23%	194.81%	144.16%	163.64%	100.00%	-
P/EPS	9.38	5.66	6.90	5.53	7.36	23.23	3.32	18.88%
YoY %	65.72%	-17.97%	24.77%	-24.86%	-68.32%	599.70%	-	-
Horiz. %	282.53%	170.48%	207.83%	166.57%	221.69%	699.70%	100.00%	-
EY	10.66	17.67	14.50	18.08	13.59	4.30	30.13	-15.89%
YoY %	-39.67%	21.86%	-19.80%	33.04%	216.05%	-85.73%	-	-
Horiz. %	35.38%	58.65%	48.12%	60.01%	45.10%	14.27%	100.00%	-
DY	3.32	4.22	4.28	4.49	6.35	4.76	8.51	-14.51%
YoY %	-21.33%	-1.40%	-4.68%	-29.29%	33.40%	-44.07%	-	-
Horiz. %	39.01%	49.59%	50.29%	52.76%	74.62%	55.93%	100.00%	-
P/NAPS	0.63	0.74	0.67	0.68	0.54	0.47	0.42	6.98%
YoY %	-14.86%	10.45%	-1.47%	25.93%	14.89%	11.90%	-	-
Horiz. %	150.00%	176.19%	159.52%	161.90%	128.57%	111.90%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	18/08/14	22/08/13	22/08/12	15/08/11	13/08/10	11/08/09	21/08/08	-
Price	2.31	2.46	1.85	1.71	1.38	1.61	0.88	-
P/RPS	1.67	1.28	1.27	1.44	1.21	1.94	0.72	15.04%
YoY %	30.47%	0.79%	-11.81%	19.01%	-37.63%	169.44%	-	-
Horiz. %	231.94%	177.78%	176.39%	200.00%	168.06%	269.44%	100.00%	-
P/EPS	10.27	5.88	6.82	5.31	8.06	35.62	3.11	22.01%
YoY %	74.66%	-13.78%	28.44%	-34.12%	-77.37%	1,045.34%	-	-
Horiz. %	330.23%	189.07%	219.29%	170.74%	259.16%	1,145.34%	100.00%	-
EY	9.73	17.02	14.65	18.82	12.41	2.81	32.18	-18.06%
YoY %	-42.83%	16.18%	-22.16%	51.65%	341.64%	-91.27%	-	-
Horiz. %	30.24%	52.89%	45.53%	58.48%	38.56%	8.73%	100.00%	-
DY	3.03	4.07	4.32	4.68	5.80	3.11	9.09	-16.72%
YoY %	-25.55%	-5.79%	-7.69%	-19.31%	86.50%	-65.79%	-	-
Horiz. %	33.33%	44.77%	47.52%	51.49%	63.81%	34.21%	100.00%	-
P/NAPS	0.69	0.76	0.67	0.66	0.59	0.73	0.39	9.97%
YoY %	-9.21%	13.43%	1.52%	11.86%	-19.18%	87.18%	-	-
Horiz. %	176.92%	194.87%	171.79%	169.23%	151.28%	187.18%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos