[WINGTM] YoY Cumulative 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- 187.46%
YoY- 15.21%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 150,881 166,806 174,557 257,179 206,741 174,513 151,841 -0.10%
PBT 35,051 51,976 34,849 70,907 61,598 38,862 26,891 4.51%
Tax -12,720 -8,156 -8,458 -18,273 -15,914 -10,202 -6,550 11.69%
NP 22,331 43,820 26,391 52,634 45,684 28,660 20,341 1.56%
-
NP to SH 22,331 43,820 26,391 52,634 45,684 28,660 20,341 1.56%
-
Tax Rate 36.29% 15.69% 24.27% 25.77% 25.84% 26.25% 24.36% -
Total Cost 128,550 122,986 148,166 204,545 161,057 145,853 131,500 -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 1.97% 4.14% 2.62% 5.65% 5.49% 3.89% 2.91% -
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 35.81 52.99 55.56 81.94 66.07 56.08 48.82 -5.03%
EPS 5.30 13.92 8.40 16.77 14.60 9.21 6.54 -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 30.96 34.23 35.82 52.77 42.42 35.81 31.16 -0.10%
EPS 4.58 8.99 5.42 10.80 9.37 5.88 4.17 1.57%
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 3.46 3.15 4.01 2.27 2.27 3.30 2.77 3.77%
P/EPS 23.40 12.00 26.55 11.09 10.27 20.09 20.64 2.11%
EY 4.27 8.34 3.77 9.02 9.73 4.98 4.84 -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 3.30 3.26 3.92 2.32 2.38 3.01 2.83 2.59%
P/EPS 22.26 12.43 25.95 11.33 10.75 18.35 21.10 0.89%
EY 4.49 8.05 3.85 8.83 9.30 5.45 4.74 -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