[WINGTM] YoY TTM 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- 4.92%
YoY- -21.82%
Quarter Report
Latest QR
Upcoming QR
WINGTM's Result
WINGTM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 279,858 396,387 463,443 561,368 422,588 365,761 338,115 -3.09%
PBT 62,100 97,801 123,332 132,097 130,268 91,822 50,063 3.65%
Tax -23,427 -15,815 -32,366 -35,740 -7,019 -26,040 -17,319 5.15%
NP 38,673 81,986 90,966 96,357 123,249 65,782 32,744 2.80%
-
NP to SH 38,673 81,986 90,966 96,357 123,249 65,782 32,744 2.80%
-
Tax Rate 37.72% 16.17% 26.24% 27.06% 5.39% 28.36% 34.59% -
Total Cost 241,185 314,401 372,477 465,011 299,339 299,979 305,371 -3.85%
-
Net Worth 1,265,645 1,073,415 1,022,209 964,254 857,309 757,418 712,199 10.04%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 9,496 21,993 31,401 25,024 25,031 24,833 15,601 -7.93%
Div Payout % 24.55% 26.83% 34.52% 25.97% 20.31% 37.75% 47.65% -
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 1,265,645 1,073,415 1,022,209 964,254 857,309 757,418 712,199 10.04%
NOSH 470,499 316,641 314,525 314,089 312,886 312,983 311,004 7.13%
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 13.82% 20.68% 19.63% 17.16% 29.17% 17.98% 9.68% -
ROE 3.06% 7.64% 8.90% 9.99% 14.38% 8.69% 4.60% -
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 59.48 125.18 147.35 178.73 135.06 116.86 108.72 -9.55%
EPS 8.22 25.89 28.92 30.68 39.39 21.02 10.53 -4.03%
DPS 2.02 7.00 10.00 8.00 8.00 8.00 5.00 -14.00%
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 57.43 81.34 95.10 115.19 86.71 75.05 69.38 -3.09%
EPS 7.94 16.82 18.67 19.77 25.29 13.50 6.72 2.81%
DPS 1.95 4.51 6.44 5.14 5.14 5.10 3.20 -7.91%
NAPS 2.5971 2.2026 2.0976 1.9786 1.7592 1.5542 1.4614 10.04%
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 2.03 1.36 1.49 1.06 1.16 1.50 1.26 8.26%
P/EPS 14.72 6.57 7.61 6.19 3.96 8.33 13.01 2.07%
EY 6.79 15.23 13.15 16.15 25.25 12.01 7.69 -2.05%
DY 1.67 4.12 4.55 4.21 5.13 4.57 3.65 -12.20%
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 1.98 1.40 1.60 1.14 1.22 1.47 1.13 9.78%
P/EPS 14.36 6.76 8.16 6.65 4.19 8.18 11.68 3.49%
EY 6.97 14.80 12.25 15.04 23.87 12.22 8.56 -3.36%
DY 1.71 4.00 4.24 3.92 4.85 4.65 4.07 -13.44%
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