[WINGTM] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[WINGTM] WING TAI MALAYSIA BERHAD
Announcement Date
09-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 54.72%
YoY- 16.4%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 213,360 249,795 288,023 427,167 323,483 270,711 259,202 -3.18%
PBT 35,437 62,987 56,458 109,024 98,138 64,643 47,206 -4.66%
Tax -14,047 -10,681 -15,473 -27,588 -28,174 -17,517 -12,621 1.79%
NP 21,390 52,306 40,985 81,436 69,964 47,126 34,585 -7.68%
-
NP to SH 21,390 52,306 40,985 81,436 69,964 47,126 34,585 -7.68%
-
Tax Rate 39.64% 16.96% 27.41% 25.30% 28.71% 27.10% 26.74% -
Total Cost 191,970 197,489 247,038 345,731 253,519 223,585 224,617 -2.58%
-
Net Worth 1,181,501 1,068,176 1,020,699 963,795 857,724 754,265 712,227 8.79%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,181,501 1,068,176 1,020,699 963,795 857,724 754,265 712,227 8.79%
NOSH 439,219 315,096 314,061 313,939 313,038 311,679 311,016 5.91%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.03% 20.94% 14.23% 19.06% 21.63% 17.41% 13.34% -
ROE 1.81% 4.90% 4.02% 8.45% 8.16% 6.25% 4.86% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 48.58 79.28 91.71 136.07 103.34 86.86 83.34 -8.59%
EPS 4.87 16.60 13.05 25.94 22.35 15.12 11.12 -12.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 3.39 3.25 3.07 2.74 2.42 2.29 2.71%
Adjusted Per Share Value based on latest NOSH - 314,089
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 43.78 51.26 59.10 87.65 66.38 55.55 53.19 -3.18%
EPS 4.39 10.73 8.41 16.71 14.36 9.67 7.10 -7.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4244 2.1919 2.0945 1.9777 1.76 1.5478 1.4615 8.79%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.21 1.70 2.20 1.90 1.56 1.75 1.37 -
P/RPS 2.49 2.14 2.40 1.40 1.51 2.01 1.64 7.20%
P/EPS 24.85 10.24 16.86 7.32 6.98 11.57 12.32 12.39%
EY 4.02 9.76 5.93 13.65 14.33 8.64 8.12 -11.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.68 0.62 0.57 0.72 0.60 -4.67%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 05/05/16 05/05/15 22/04/14 09/05/13 14/05/12 26/05/11 18/05/10 -
Price 1.18 1.75 2.36 2.04 1.65 1.72 1.23 -
P/RPS 2.43 2.21 2.57 1.50 1.60 1.98 1.48 8.60%
P/EPS 24.23 10.54 18.08 7.86 7.38 11.38 11.06 13.95%
EY 4.13 9.49 5.53 12.72 13.55 8.79 9.04 -12.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.73 0.66 0.60 0.71 0.54 -3.35%

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