[WINGTM] YoY Annualized Quarter 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- 21.03%

YoY- 54.82%

Quarter Report

WTM - Quarterly Report June 2013.pdf

Latest QR

Upcoming QR

WINGTM's Result

WINGTM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	275,820	316,293	434,615	602,587	457,684	369,816	354,252	-4.08%
YoY %	-12.80%	-27.22%	-27.88%	31.66%	23.76%	4.39%	-	-
Horiz. %	77.86%	89.28%	122.69%	170.10%	129.20%	104.39%	100.00%	-
PBT	28,424	89,650	91,272	175,898	121,211	96,773	74,385	-14.80%
YoY %	-68.29%	-1.78%	-48.11%	45.12%	25.25%	30.10%	-	-
Horiz. %	38.21%	120.52%	122.70%	236.47%	162.95%	130.10%	100.00%	-
Tax	-18,411	-20,061	-20,607	-44,481	-36,326	3,638	-21,144	-2.27%
YoY %	8.22%	2.65%	53.67%	-22.45%	-1,098.52%	117.21%	-	-
Horiz. %	87.07%	94.88%	97.46%	210.37%	171.80%	-17.21%	100.00%	-
NP	10,013	69,589	70,665	131,417	84,885	100,411	53,241	-24.28%
YoY %	-85.61%	-1.52%	-46.23%	54.82%	-15.46%	88.60%	-	-
Horiz. %	18.81%	130.71%	132.73%	246.83%	159.44%	188.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,013	69,589	70,665	131,417	84,885	100,411	53,241	-24.28%
YoY %	-85.61%	-1.52%	-46.23%	54.82%	-15.46%	88.60%	-	-
Horiz. %	18.81%	130.71%	132.73%	246.83%	159.44%	188.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	64.77%	22.38%	22.58%	25.29%	29.97%	-3.76%	28.43%	-
YoY %	189.41%	-0.89%	-10.72%	-15.62%	897.07%	-113.23%	-	-
Horiz. %	227.82%	78.72%	79.42%	88.96%	105.42%	-13.23%	100.00%	-
Total Cost	265,807	246,704	363,950	471,170	372,799	269,405	301,011	-2.04%
YoY %	7.74%	-32.21%	-22.76%	26.39%	38.38%	-10.50%	-	-
Horiz. %	88.30%	81.96%	120.91%	156.53%	123.85%	89.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,206,924	1,085,159	1,049,624	1,010,744	870,454	811,275	730,819	8.71%
YoY %	11.22%	3.39%	3.85%	16.12%	7.29%	11.01%	-	-
Horiz. %	165.15%	148.49%	143.62%	138.30%	119.11%	111.01%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	13,410	9,463	21,998	31,389	25,049	24,962	24,878	-9.77%
YoY %	41.71%	-56.98%	-29.92%	25.31%	0.35%	0.34%	-	-
Horiz. %	53.90%	38.04%	88.42%	126.17%	100.69%	100.34%	100.00%	-
Div Payout %	133.93%	13.60%	31.13%	23.89%	29.51%	24.86%	46.73%	-
YoY %	884.78%	-56.31%	30.31%	-19.04%	18.70%	-46.80%	-	-
Horiz. %	286.60%	29.10%	66.62%	51.12%	63.15%	53.20%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,206,924	1,085,159	1,049,624	1,010,744	870,454	811,275	730,819	8.71%
YoY %	11.22%	3.39%	3.85%	16.12%	7.29%	11.01%	-	-
Horiz. %	165.15%	148.49%	143.62%	138.30%	119.11%	111.01%	100.00%	-
NOSH	447,008	315,453	314,258	313,895	313,113	312,029	310,987	6.22%
YoY %	41.70%	0.38%	0.12%	0.25%	0.35%	0.34%	-	-
Horiz. %	143.74%	101.44%	101.05%	100.94%	100.68%	100.34%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	3.63%	22.00%	16.26%	21.81%	18.55%	27.15%	15.03%	-
YoY %	-83.50%	35.30%	-25.45%	17.57%	-31.68%	80.64%	-	-
Horiz. %	24.15%	146.37%	108.18%	145.11%	123.42%	180.64%	100.00%	-
ROE	0.83%	6.41%	6.73%	13.00%	9.75%	12.38%	7.29%	-
YoY %	-87.05%	-4.75%	-48.23%	33.33%	-21.24%	69.82%	-	-
Horiz. %	11.39%	87.93%	92.32%	178.33%	133.74%	169.82%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	61.70	100.27	138.30	191.97	146.17	118.52	113.91	-9.70%
YoY %	-38.47%	-27.50%	-27.96%	31.33%	23.33%	4.05%	-	-
Horiz. %	54.17%	88.03%	121.41%	168.53%	128.32%	104.05%	100.00%	-
EPS	2.24	22.06	22.49	41.86	27.11	32.18	17.12	-28.72%
YoY %	-89.85%	-1.91%	-46.27%	54.41%	-15.76%	87.97%	-	-
Horiz. %	13.08%	128.86%	131.37%	244.51%	158.35%	187.97%	100.00%	-
DPS	3.00	3.00	7.00	10.00	8.00	8.00	8.00	-15.06%
YoY %	0.00%	-57.14%	-30.00%	25.00%	0.00%	0.00%	-	-
Horiz. %	37.50%	37.50%	87.50%	125.00%	100.00%	100.00%	100.00%	-
NAPS	2.70	3.44	3.34	3.22	2.78	2.60	2.35	2.33%
YoY %	-21.51%	2.99%	3.73%	15.83%	6.92%	10.64%	-	-
Horiz. %	114.89%	146.38%	142.13%	137.02%	118.30%	110.64%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 314,019
RPS	56.60	64.90	89.18	123.65	93.92	75.89	72.69	-4.08%
YoY %	-12.79%	-27.23%	-27.88%	31.65%	23.76%	4.40%	-	-
Horiz. %	77.86%	89.28%	122.69%	170.11%	129.21%	104.40%	100.00%	-
EPS	2.05	14.28	14.50	26.97	17.42	20.60	10.93	-24.32%
YoY %	-85.64%	-1.52%	-46.24%	54.82%	-15.44%	88.47%	-	-
Horiz. %	18.76%	130.65%	132.66%	246.75%	159.38%	188.47%	100.00%	-
DPS	2.75	1.94	4.51	6.44	5.14	5.12	5.11	-9.80%
YoY %	41.75%	-56.98%	-29.97%	25.29%	0.39%	0.20%	-	-
Horiz. %	53.82%	37.96%	88.26%	126.03%	100.59%	100.20%	100.00%	-
NAPS	2.4766	2.2267	2.1538	2.074	1.7862	1.6647	1.4996	8.71%
YoY %	11.22%	3.38%	3.85%	16.11%	7.30%	11.01%	-	-
Horiz. %	165.15%	148.49%	143.62%	138.30%	119.11%	111.01%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.08	1.55	2.11	2.37	1.87	1.78	1.26	-
P/RPS	1.75	1.55	1.53	1.23	1.28	1.50	1.11	7.87%
YoY %	12.90%	1.31%	24.39%	-3.91%	-14.67%	35.14%	-	-
Horiz. %	157.66%	139.64%	137.84%	110.81%	115.32%	135.14%	100.00%	-
P/EPS	48.21	7.03	9.38	5.66	6.90	5.53	7.36	36.74%
YoY %	585.78%	-25.05%	65.72%	-17.97%	24.77%	-24.86%	-	-
Horiz. %	655.03%	95.52%	127.45%	76.90%	93.75%	75.14%	100.00%	-
EY	2.07	14.23	10.66	17.67	14.50	18.08	13.59	-26.90%
YoY %	-85.45%	33.49%	-39.67%	21.86%	-19.80%	33.04%	-	-
Horiz. %	15.23%	104.71%	78.44%	130.02%	106.70%	133.04%	100.00%	-
DY	2.78	1.94	3.32	4.22	4.28	4.49	6.35	-12.85%
YoY %	43.30%	-41.57%	-21.33%	-1.40%	-4.68%	-29.29%	-	-
Horiz. %	43.78%	30.55%	52.28%	66.46%	67.40%	70.71%	100.00%	-
P/NAPS	0.40	0.45	0.63	0.74	0.67	0.68	0.54	-4.87%
YoY %	-11.11%	-28.57%	-14.86%	10.45%	-1.47%	25.93%	-	-
Horiz. %	74.07%	83.33%	116.67%	137.04%	124.07%	125.93%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	18/08/16	12/08/15	18/08/14	22/08/13	22/08/12	15/08/11	13/08/10	-
Price	1.10	1.18	2.31	2.46	1.85	1.71	1.38	-
P/RPS	1.78	1.18	1.67	1.28	1.27	1.44	1.21	6.63%
YoY %	50.85%	-29.34%	30.47%	0.79%	-11.81%	19.01%	-	-
Horiz. %	147.11%	97.52%	138.02%	105.79%	104.96%	119.01%	100.00%	-
P/EPS	49.11	5.35	10.27	5.88	6.82	5.31	8.06	35.10%
YoY %	817.94%	-47.91%	74.66%	-13.78%	28.44%	-34.12%	-	-
Horiz. %	609.31%	66.38%	127.42%	72.95%	84.62%	65.88%	100.00%	-
EY	2.04	18.69	9.73	17.02	14.65	18.82	12.41	-25.96%
YoY %	-89.09%	92.09%	-42.83%	16.18%	-22.16%	51.65%	-	-
Horiz. %	16.44%	150.60%	78.40%	137.15%	118.05%	151.65%	100.00%	-
DY	2.73	2.54	3.03	4.07	4.32	4.68	5.80	-11.79%
YoY %	7.48%	-16.17%	-25.55%	-5.79%	-7.69%	-19.31%	-	-
Horiz. %	47.07%	43.79%	52.24%	70.17%	74.48%	80.69%	100.00%	-
P/NAPS	0.41	0.34	0.69	0.76	0.67	0.66	0.59	-5.88%
YoY %	20.59%	-50.72%	-9.21%	13.43%	1.52%	11.86%	-	-
Horiz. %	69.49%	57.63%	116.95%	128.81%	113.56%	111.86%	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