[WANGZNG] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 89.82%
YoY- -44.53%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 265,020 259,523 251,384 258,194 239,688 256,342 258,462 1.68%
PBT 21,776 12,099 12,605 12,816 7,244 17,122 17,245 16.81%
Tax -6,088 -5,101 -3,920 -3,940 -2,568 -3,707 -4,261 26.82%
NP 15,688 6,998 8,685 8,876 4,676 13,415 12,984 13.42%
-
NP to SH 15,680 6,995 8,685 8,876 4,676 13,415 12,984 13.39%
-
Tax Rate 27.96% 42.16% 31.10% 30.74% 35.45% 21.65% 24.71% -
Total Cost 249,332 252,525 242,698 249,318 235,012 242,927 245,478 1.04%
-
Net Worth 155,530 150,533 150,566 152,159 148,494 147,469 144,325 5.10%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 6,340 - - - -
Div Payout % - - - 71.43% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 155,530 150,533 150,566 152,159 148,494 147,469 144,325 5.10%
NOSH 158,704 158,456 158,491 158,500 157,972 158,569 158,599 0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.92% 2.70% 3.46% 3.44% 1.95% 5.23% 5.02% -
ROE 10.08% 4.65% 5.77% 5.83% 3.15% 9.10% 9.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 166.99 163.78 158.61 162.90 151.73 161.66 162.97 1.63%
EPS 9.88 4.41 5.48 5.60 2.96 8.46 8.19 13.30%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.98 0.95 0.95 0.96 0.94 0.93 0.91 5.05%
Adjusted Per Share Value based on latest NOSH - 158,689
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 165.33 161.90 156.82 161.07 149.52 159.91 161.23 1.68%
EPS 9.78 4.36 5.42 5.54 2.92 8.37 8.10 13.37%
DPS 0.00 0.00 0.00 3.96 0.00 0.00 0.00 -
NAPS 0.9702 0.9391 0.9393 0.9492 0.9263 0.9199 0.9003 5.10%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.46 0.45 0.73 0.55 0.55 0.56 0.56 -
P/RPS 0.28 0.27 0.46 0.34 0.36 0.35 0.34 -12.13%
P/EPS 4.66 10.19 13.32 9.82 18.58 6.62 6.84 -22.55%
EY 21.48 9.81 7.51 10.18 5.38 15.11 14.62 29.20%
DY 0.00 0.00 0.00 7.27 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.77 0.57 0.59 0.60 0.62 -16.84%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 28/02/13 23/11/12 24/08/12 25/05/12 27/02/12 18/11/11 -
Price 0.46 0.41 0.46 0.58 0.54 0.57 0.60 -
P/RPS 0.28 0.25 0.29 0.36 0.36 0.35 0.37 -16.94%
P/EPS 4.66 9.29 8.39 10.36 18.24 6.74 7.33 -26.04%
EY 21.48 10.77 11.91 9.66 5.48 14.84 13.64 35.31%
DY 0.00 0.00 0.00 6.90 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.48 0.60 0.57 0.61 0.66 -20.23%

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