[WINGTM] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 43.73%
YoY- 15.21%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 301,762 333,612 349,114 514,358 413,482 349,026 303,682 -0.10%
PBT 70,102 103,952 69,698 141,814 123,196 77,724 53,782 4.51%
Tax -25,440 -16,312 -16,916 -36,546 -31,828 -20,404 -13,100 11.69%
NP 44,662 87,640 52,782 105,268 91,368 57,320 40,682 1.56%
-
NP to SH 44,662 87,640 52,782 105,268 91,368 57,320 40,682 1.56%
-
Tax Rate 36.29% 15.69% 24.27% 25.77% 25.84% 26.25% 24.36% -
Total Cost 257,100 245,972 296,332 409,090 322,114 291,706 263,000 -0.37%
-
Net Worth 1,133,403 1,057,724 1,005,371 932,158 832,324 737,504 699,805 8.36%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,133,403 1,057,724 1,005,371 932,158 832,324 737,504 699,805 8.36%
NOSH 421,339 314,798 314,178 313,858 312,904 311,183 311,024 5.18%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.80% 26.27% 15.12% 20.47% 22.10% 16.42% 13.40% -
ROE 3.94% 8.29% 5.25% 11.29% 10.98% 7.77% 5.81% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 71.62 105.98 111.12 163.88 132.14 112.16 97.64 -5.03%
EPS 10.60 27.84 16.80 33.54 29.20 18.42 13.08 -3.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 3.36 3.20 2.97 2.66 2.37 2.25 3.02%
Adjusted Per Share Value based on latest NOSH - 314,034
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 61.92 68.46 71.64 105.55 84.85 71.62 62.32 -0.10%
EPS 9.16 17.98 10.83 21.60 18.75 11.76 8.35 1.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3257 2.1704 2.063 1.9128 1.7079 1.5134 1.436 8.36%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.24 1.67 2.23 1.86 1.50 1.85 1.35 -
P/RPS 1.73 1.58 2.01 1.13 1.14 1.65 1.38 3.83%
P/EPS 11.70 6.00 13.27 5.55 5.14 10.04 10.32 2.11%
EY 8.55 16.67 7.53 18.03 19.47 9.96 9.69 -2.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.70 0.63 0.56 0.78 0.60 -4.32%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 03/02/16 12/02/15 27/02/14 31/01/13 15/02/12 28/02/11 27/01/10 -
Price 1.18 1.73 2.18 1.90 1.57 1.69 1.38 -
P/RPS 1.65 1.63 1.96 1.16 1.19 1.51 1.41 2.65%
P/EPS 11.13 6.21 12.98 5.66 5.38 9.17 10.55 0.89%
EY 8.98 16.09 7.71 17.65 18.60 10.90 9.48 -0.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.68 0.64 0.59 0.71 0.61 -5.29%

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