[WINGTM] YoY Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -42.77%
YoY- 2.9%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 332,112 329,072 410,936 327,636 345,672 258,728 296,832 1.88%
PBT 142,800 82,868 103,596 77,988 73,644 49,128 42,012 22.60%
Tax -17,892 -20,184 -30,356 -20,524 -17,800 -9,908 -10,016 10.14%
NP 124,908 62,684 73,240 57,464 55,844 39,220 31,996 25.46%
-
NP to SH 124,908 62,684 73,240 57,464 55,844 39,220 31,996 25.46%
-
Tax Rate 12.53% 24.36% 29.30% 26.32% 24.17% 20.17% 23.84% -
Total Cost 207,204 266,388 337,696 270,172 289,828 219,508 264,836 -4.00%
-
Net Worth 1,072,347 1,026,937 923,351 826,279 741,484 698,140 706,526 7.19%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,072,347 1,026,937 923,351 826,279 741,484 698,140 706,526 7.19%
NOSH 314,471 314,048 314,065 312,984 310,244 310,284 311,245 0.17%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 37.61% 19.05% 17.82% 17.54% 16.16% 15.16% 10.78% -
ROE 11.65% 6.10% 7.93% 6.95% 7.53% 5.62% 4.53% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 105.61 104.78 130.84 104.68 111.42 83.38 95.37 1.71%
EPS 39.72 19.96 23.32 18.36 18.00 12.64 10.28 25.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.41 3.27 2.94 2.64 2.39 2.25 2.27 7.01%
Adjusted Per Share Value based on latest NOSH - 312,984
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 68.15 67.53 84.32 67.23 70.93 53.09 60.91 1.88%
EPS 25.63 12.86 15.03 11.79 11.46 8.05 6.57 25.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2005 2.1073 1.8947 1.6955 1.5215 1.4326 1.4498 7.19%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.00 2.52 1.63 1.54 1.65 1.59 0.88 -
P/RPS 1.89 2.40 1.25 1.47 1.48 1.91 0.92 12.74%
P/EPS 5.04 12.63 6.99 8.39 9.17 12.58 8.56 -8.44%
EY 19.86 7.92 14.31 11.92 10.91 7.95 11.68 9.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.77 0.55 0.58 0.69 0.71 0.39 7.13%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 13/11/13 22/11/12 29/11/11 11/11/10 23/11/09 25/11/08 -
Price 2.02 2.57 1.80 1.59 1.96 1.44 0.75 -
P/RPS 1.91 2.45 1.38 1.52 1.76 1.73 0.79 15.84%
P/EPS 5.09 12.88 7.72 8.66 10.89 11.39 7.30 -5.83%
EY 19.66 7.77 12.96 11.55 9.18 8.78 13.71 6.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.79 0.61 0.60 0.82 0.64 0.33 10.16%

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