[WINGTM] YoY Quarter Result on 30-Jun-2014 [#4]

Stock

[WINGTM] WING TAI MALAYSIA BERHAD

Announcement Date

18-Aug-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

30-Jun-2014 [#4]

Profit Trend

QoQ- 103.37%

YoY- -40.62%

Quarter Report

WTM - Quarterly Report Jun 2014.pdf

Latest QR

Upcoming QR

WINGTM's Result

WINGTM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	62,460	66,498	146,592	175,420	134,201	99,105	95,050	-6.75%
YoY %	-6.07%	-54.64%	-16.43%	30.71%	35.41%	4.27%	-	-
Horiz. %	65.71%	69.96%	154.23%	184.56%	141.19%	104.27%	100.00%	-
PBT	-7,013	26,663	34,814	66,874	23,073	32,130	27,179	-
YoY %	-126.30%	-23.41%	-47.94%	189.84%	-28.19%	18.22%	-	-
Horiz. %	-25.80%	98.10%	128.09%	246.05%	84.89%	118.22%	100.00%	-
Tax	-4,364	-9,380	-5,134	-16,893	-8,152	21,155	-8,523	-10.54%
YoY %	53.48%	-82.70%	69.61%	-107.23%	-138.53%	348.21%	-	-
Horiz. %	51.20%	110.06%	60.24%	198.20%	95.65%	-248.21%	100.00%	-
NP	-11,377	17,283	29,680	49,981	14,921	53,285	18,656	-
YoY %	-165.83%	-41.77%	-40.62%	234.97%	-72.00%	185.62%	-	-
Horiz. %	-60.98%	92.64%	159.09%	267.91%	79.98%	285.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-11,377	17,283	29,680	49,981	14,921	53,285	18,656	-
YoY %	-165.83%	-41.77%	-40.62%	234.97%	-72.00%	185.62%	-	-
Horiz. %	-60.98%	92.64%	159.09%	267.91%	79.98%	285.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	35.18%	14.75%	25.26%	35.33%	-65.84%	31.36%	-
YoY %	-	138.51%	-41.61%	-28.50%	153.66%	-309.95%	-	-
Horiz. %	-	112.18%	47.03%	80.55%	112.66%	-209.95%	100.00%	-
Total Cost	73,837	49,215	116,912	125,439	119,280	45,820	76,394	-0.56%
YoY %	50.03%	-57.90%	-6.80%	5.16%	160.32%	-40.02%	-	-
Horiz. %	96.65%	64.42%	153.04%	164.20%	156.14%	59.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,301,606	1,088,892	1,049,423	1,011,143	869,609	813,511	729,477	10.12%
YoY %	19.53%	3.76%	3.79%	16.28%	6.90%	11.52%	-	-
Horiz. %	178.43%	149.27%	143.86%	138.61%	119.21%	111.52%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	14,462	9,496	21,993	31,401	25,024	25,031	24,833	-8.60%
YoY %	52.30%	-56.82%	-29.96%	25.48%	-0.03%	0.80%	-	-
Horiz. %	58.24%	38.24%	88.56%	126.45%	100.77%	100.80%	100.00%	-
Div Payout %	0.00%	54.95%	74.10%	62.83%	167.71%	46.98%	133.11%	-
YoY %	0.00%	-25.84%	17.94%	-62.54%	256.98%	-64.71%	-	-
Horiz. %	0.00%	41.28%	55.67%	47.20%	125.99%	35.29%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,301,606	1,088,892	1,049,423	1,011,143	869,609	813,511	729,477	10.12%
YoY %	19.53%	3.76%	3.79%	16.28%	6.90%	11.52%	-	-
Horiz. %	178.43%	149.27%	143.86%	138.61%	119.21%	111.52%	100.00%	-
NOSH	482,076	316,538	314,198	314,019	312,809	312,889	310,415	7.60%
YoY %	52.30%	0.74%	0.06%	0.39%	-0.03%	0.80%	-	-
Horiz. %	155.30%	101.97%	101.22%	101.16%	100.77%	100.80%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	-18.21%	25.99%	20.25%	28.49%	11.12%	53.77%	19.63%	-
YoY %	-170.07%	28.35%	-28.92%	156.21%	-79.32%	173.92%	-	-
Horiz. %	-92.77%	132.40%	103.16%	145.13%	56.65%	273.92%	100.00%	-
ROE	-0.87%	1.59%	2.83%	4.94%	1.72%	6.55%	2.56%	-
YoY %	-154.72%	-43.82%	-42.71%	187.21%	-73.74%	155.86%	-	-
Horiz. %	-33.98%	62.11%	110.55%	192.97%	67.19%	255.86%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	12.96	21.01	46.66	55.86	42.90	31.67	30.62	-13.33%
YoY %	-38.32%	-54.97%	-16.47%	30.21%	35.46%	3.43%	-	-
Horiz. %	42.33%	68.62%	152.38%	182.43%	140.10%	103.43%	100.00%	-
EPS	-2.36	5.46	9.44	15.92	4.77	17.03	6.01	-
YoY %	-143.22%	-42.16%	-40.70%	233.75%	-71.99%	183.36%	-	-
Horiz. %	-39.27%	90.85%	157.07%	264.89%	79.37%	283.36%	100.00%	-
DPS	3.00	3.00	7.00	10.00	8.00	8.00	8.00	-15.06%
YoY %	0.00%	-57.14%	-30.00%	25.00%	0.00%	0.00%	-	-
Horiz. %	37.50%	37.50%	87.50%	125.00%	100.00%	100.00%	100.00%	-
NAPS	2.70	3.44	3.34	3.22	2.78	2.60	2.35	2.33%
YoY %	-21.51%	2.99%	3.73%	15.83%	6.92%	10.64%	-	-
Horiz. %	114.89%	146.38%	142.13%	137.02%	118.30%	110.64%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 314,198
RPS	12.82	13.65	30.08	36.00	27.54	20.34	19.50	-6.74%
YoY %	-6.08%	-54.62%	-16.44%	30.72%	35.40%	4.31%	-	-
Horiz. %	65.74%	70.00%	154.26%	184.62%	141.23%	104.31%	100.00%	-
EPS	-2.33	3.55	6.09	10.26	3.06	10.93	3.83	-
YoY %	-165.63%	-41.71%	-40.64%	235.29%	-72.00%	185.38%	-	-
Horiz. %	-60.84%	92.69%	159.01%	267.89%	79.90%	285.38%	100.00%	-
DPS	2.97	1.95	4.51	6.44	5.14	5.14	5.10	-8.60%
YoY %	52.31%	-56.76%	-29.97%	25.29%	0.00%	0.78%	-	-
Horiz. %	58.24%	38.24%	88.43%	126.27%	100.78%	100.78%	100.00%	-
NAPS	2.6709	2.2344	2.1534	2.0749	1.7844	1.6693	1.4969	10.12%
YoY %	19.54%	3.76%	3.78%	16.28%	6.90%	11.52%	-	-
Horiz. %	178.43%	149.27%	143.86%	138.61%	119.21%	111.52%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.08	1.55	2.11	2.37	1.87	1.78	1.26	-
P/RPS	8.34	7.38	4.52	4.24	4.36	5.62	4.11	12.50%
YoY %	13.01%	63.27%	6.60%	-2.75%	-22.42%	36.74%	-	-
Horiz. %	202.92%	179.56%	109.98%	103.16%	106.08%	136.74%	100.00%	-
P/EPS	-45.76	28.39	22.34	14.89	39.20	10.45	20.97	-
YoY %	-261.18%	27.08%	50.03%	-62.02%	275.12%	-50.17%	-	-
Horiz. %	-218.22%	135.38%	106.53%	71.01%	186.93%	49.83%	100.00%	-
EY	-2.19	3.52	4.48	6.72	2.55	9.57	4.77	-
YoY %	-162.22%	-21.43%	-33.33%	163.53%	-73.35%	100.63%	-	-
Horiz. %	-45.91%	73.79%	93.92%	140.88%	53.46%	200.63%	100.00%	-
DY	2.78	1.94	3.32	4.22	4.28	4.49	6.35	-12.85%
YoY %	43.30%	-41.57%	-21.33%	-1.40%	-4.68%	-29.29%	-	-
Horiz. %	43.78%	30.55%	52.28%	66.46%	67.40%	70.71%	100.00%	-
P/NAPS	0.40	0.45	0.63	0.74	0.67	0.68	0.54	-4.87%
YoY %	-11.11%	-28.57%	-14.86%	10.45%	-1.47%	25.93%	-	-
Horiz. %	74.07%	83.33%	116.67%	137.04%	124.07%	125.93%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	18/08/16	12/08/15	18/08/14	22/08/13	22/08/12	15/08/11	13/08/10	-
Price	1.10	1.18	2.31	2.46	1.85	1.71	1.38	-
P/RPS	8.49	5.62	4.95	4.40	4.31	5.40	4.51	11.10%
YoY %	51.07%	13.54%	12.50%	2.09%	-20.19%	19.73%	-	-
Horiz. %	188.25%	124.61%	109.76%	97.56%	95.57%	119.73%	100.00%	-
P/EPS	-46.61	21.61	24.45	15.46	38.78	10.04	22.96	-
YoY %	-315.69%	-11.62%	58.15%	-60.13%	286.25%	-56.27%	-	-
Horiz. %	-203.01%	94.12%	106.49%	67.33%	168.90%	43.73%	100.00%	-
EY	-2.15	4.63	4.09	6.47	2.58	9.96	4.36	-
YoY %	-146.44%	13.20%	-36.79%	150.78%	-74.10%	128.44%	-	-
Horiz. %	-49.31%	106.19%	93.81%	148.39%	59.17%	228.44%	100.00%	-
DY	2.73	2.54	3.03	4.07	4.32	4.68	5.80	-11.79%
YoY %	7.48%	-16.17%	-25.55%	-5.79%	-7.69%	-19.31%	-	-
Horiz. %	47.07%	43.79%	52.24%	70.17%	74.48%	80.69%	100.00%	-
P/NAPS	0.41	0.34	0.69	0.76	0.67	0.66	0.59	-5.88%
YoY %	20.59%	-50.72%	-9.21%	13.43%	1.52%	11.86%	-	-
Horiz. %	69.49%	57.63%	116.95%	128.81%	113.56%	111.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos