[WINGTM] YoY Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
15-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 59.0%
YoY- 59.4%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 333,612 349,114 514,358 413,482 349,026 303,682 258,914 4.31%
PBT 103,952 69,698 141,814 123,196 77,724 53,782 28,986 23.70%
Tax -16,312 -16,916 -36,546 -31,828 -20,404 -13,100 -7,966 12.68%
NP 87,640 52,782 105,268 91,368 57,320 40,682 21,020 26.85%
-
NP to SH 87,640 52,782 105,268 91,368 57,320 40,682 21,020 26.85%
-
Tax Rate 15.69% 24.27% 25.77% 25.84% 26.25% 24.36% 27.48% -
Total Cost 245,972 296,332 409,090 322,114 291,706 263,000 237,894 0.55%
-
Net Worth 1,057,724 1,005,371 932,158 832,324 737,504 699,805 690,301 7.36%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,057,724 1,005,371 932,158 832,324 737,504 699,805 690,301 7.36%
NOSH 314,798 314,178 313,858 312,904 311,183 311,024 310,946 0.20%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 26.27% 15.12% 20.47% 22.10% 16.42% 13.40% 8.12% -
ROE 8.29% 5.25% 11.29% 10.98% 7.77% 5.81% 3.05% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 105.98 111.12 163.88 132.14 112.16 97.64 83.27 4.09%
EPS 27.84 16.80 33.54 29.20 18.42 13.08 6.76 26.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.20 2.97 2.66 2.37 2.25 2.22 7.14%
Adjusted Per Share Value based on latest NOSH - 313,180
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 68.46 71.64 105.55 84.85 71.62 62.32 53.13 4.31%
EPS 17.98 10.83 21.60 18.75 11.76 8.35 4.31 26.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1704 2.063 1.9128 1.7079 1.5134 1.436 1.4165 7.36%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.67 2.23 1.86 1.50 1.85 1.35 0.69 -
P/RPS 1.58 2.01 1.13 1.14 1.65 1.38 0.83 11.32%
P/EPS 6.00 13.27 5.55 5.14 10.04 10.32 10.21 -8.47%
EY 16.67 7.53 18.03 19.47 9.96 9.69 9.80 9.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.70 0.63 0.56 0.78 0.60 0.31 8.28%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 27/02/14 31/01/13 15/02/12 28/02/11 27/01/10 20/01/09 -
Price 1.73 2.18 1.90 1.57 1.69 1.38 0.70 -
P/RPS 1.63 1.96 1.16 1.19 1.51 1.41 0.84 11.67%
P/EPS 6.21 12.98 5.66 5.38 9.17 10.55 10.36 -8.17%
EY 16.09 7.71 17.65 18.60 10.90 9.48 9.66 8.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.68 0.64 0.59 0.71 0.61 0.32 8.07%

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