[WANGZNG] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -2.15%
YoY- -33.11%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 242,210 265,020 259,523 251,384 258,194 239,688 256,342 -3.71%
PBT 17,522 21,776 12,099 12,605 12,816 7,244 17,122 1.55%
Tax -5,300 -6,088 -5,101 -3,920 -3,940 -2,568 -3,707 26.93%
NP 12,222 15,688 6,998 8,685 8,876 4,676 13,415 -6.02%
-
NP to SH 12,216 15,680 6,995 8,685 8,876 4,676 13,415 -6.05%
-
Tax Rate 30.25% 27.96% 42.16% 31.10% 30.74% 35.45% 21.65% -
Total Cost 229,988 249,332 252,525 242,698 249,318 235,012 242,927 -3.58%
-
Net Worth 158,649 155,530 150,533 150,566 152,159 148,494 147,469 4.99%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 6,345 - - - 6,340 - - -
Div Payout % 51.95% - - - 71.43% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 158,649 155,530 150,533 150,566 152,159 148,494 147,469 4.99%
NOSH 158,649 158,704 158,456 158,491 158,500 157,972 158,569 0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.05% 5.92% 2.70% 3.46% 3.44% 1.95% 5.23% -
ROE 7.70% 10.08% 4.65% 5.77% 5.83% 3.15% 9.10% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 152.67 166.99 163.78 158.61 162.90 151.73 161.66 -3.74%
EPS 7.70 9.88 4.41 5.48 5.60 2.96 8.46 -6.08%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.00 0.98 0.95 0.95 0.96 0.94 0.93 4.96%
Adjusted Per Share Value based on latest NOSH - 158,473
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 151.10 165.33 161.90 156.82 161.07 149.52 159.91 -3.71%
EPS 7.62 9.78 4.36 5.42 5.54 2.92 8.37 -6.07%
DPS 3.96 0.00 0.00 0.00 3.96 0.00 0.00 -
NAPS 0.9897 0.9702 0.9391 0.9393 0.9492 0.9263 0.9199 5.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.50 0.46 0.45 0.73 0.55 0.55 0.56 -
P/RPS 0.33 0.28 0.27 0.46 0.34 0.36 0.35 -3.85%
P/EPS 6.49 4.66 10.19 13.32 9.82 18.58 6.62 -1.31%
EY 15.40 21.48 9.81 7.51 10.18 5.38 15.11 1.27%
DY 8.00 0.00 0.00 0.00 7.27 0.00 0.00 -
P/NAPS 0.50 0.47 0.47 0.77 0.57 0.59 0.60 -11.45%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 28/02/13 23/11/12 24/08/12 25/05/12 27/02/12 -
Price 0.44 0.46 0.41 0.46 0.58 0.54 0.57 -
P/RPS 0.29 0.28 0.25 0.29 0.36 0.36 0.35 -11.79%
P/EPS 5.71 4.66 9.29 8.39 10.36 18.24 6.74 -10.47%
EY 17.50 21.48 10.77 11.91 9.66 5.48 14.84 11.62%
DY 9.09 0.00 0.00 0.00 6.90 0.00 0.00 -
P/NAPS 0.44 0.47 0.43 0.48 0.60 0.57 0.61 -19.58%

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