[WINGTM] YoY TTM 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- 3.38%
YoY- -21.8%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 300,368 426,864 519,965 508,122 402,044 376,924 280,958 1.11%
PBT 72,725 108,399 139,840 130,520 119,509 86,356 37,653 11.59%
Tax -24,625 -20,305 -34,666 -38,685 -2,074 -24,796 -13,770 10.16%
NP 48,100 88,094 105,174 91,835 117,435 61,560 23,883 12.37%
-
NP to SH 48,100 88,094 105,174 91,835 117,435 61,560 23,883 12.37%
-
Tax Rate 33.86% 18.73% 24.79% 29.64% 1.74% 28.71% 36.57% -
Total Cost 252,268 338,770 414,791 416,287 284,609 315,364 257,075 -0.31%
-
Net Worth 1,132,890 1,057,811 1,005,982 932,683 833,058 739,631 701,360 8.31%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 9,496 21,993 31,401 25,024 25,031 24,833 15,601 -7.93%
Div Payout % 19.74% 24.97% 29.86% 27.25% 21.31% 40.34% 65.33% -
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 1,132,890 1,057,811 1,005,982 932,683 833,058 739,631 701,360 8.31%
NOSH 421,148 314,825 314,369 314,034 313,180 312,080 311,715 5.14%
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 16.01% 20.64% 20.23% 18.07% 29.21% 16.33% 8.50% -
ROE 4.25% 8.33% 10.45% 9.85% 14.10% 8.32% 3.41% -
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 71.32 135.59 165.40 161.80 128.37 120.78 90.13 -3.82%
EPS 11.42 27.98 33.46 29.24 37.50 19.73 7.66 6.87%
DPS 2.25 7.00 10.00 8.00 8.00 8.00 5.00 -12.45%
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 61.64 87.59 106.70 104.27 82.50 77.34 57.65 1.12%
EPS 9.87 18.08 21.58 18.84 24.10 12.63 4.90 12.37%
DPS 1.95 4.51 6.44 5.14 5.14 5.10 3.20 -7.92%
NAPS 2.3247 2.1706 2.0643 1.9139 1.7094 1.5177 1.4392 8.31%
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 1.74 1.23 1.35 1.15 1.17 1.53 1.50 2.50%
P/EPS 10.86 5.97 6.67 6.36 4.00 9.38 17.62 -7.74%
EY 9.21 16.76 15.00 15.72 25.00 10.66 5.68 8.38%
DY 1.82 4.19 4.48 4.30 5.33 4.32 3.70 -11.14%
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 1.28 1.32 1.17 1.22 1.40 1.53 1.26%
P/EPS 10.33 6.18 6.52 6.50 4.19 8.57 18.01 -8.84%
EY 9.68 16.17 15.35 15.39 23.88 11.67 5.55 9.70%
DY 1.91 4.05 4.59 4.21 5.10 4.73 3.62 -10.10%
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