[WANGZNG] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -21.94%
YoY- 9.79%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 227,626 230,344 245,396 236,978 242,210 265,020 259,523 -8.39%
PBT 13,362 16,324 18,695 18,888 17,522 21,776 12,099 6.86%
Tax -5,876 -6,820 -9,537 -9,349 -5,300 -6,088 -5,101 9.91%
NP 7,486 9,504 9,158 9,538 12,222 15,688 6,998 4.60%
-
NP to SH 7,484 9,504 9,237 9,536 12,216 15,680 6,995 4.62%
-
Tax Rate 43.98% 41.78% 51.01% 49.50% 30.25% 27.96% 42.16% -
Total Cost 220,140 220,840 236,238 227,440 229,988 249,332 252,525 -8.76%
-
Net Worth 163,316 161,567 158,490 0 158,649 155,530 150,533 5.59%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 7,927 - - - 6,345 - - -
Div Payout % 105.93% - - - 51.95% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 163,316 161,567 158,490 0 158,649 155,530 150,533 5.59%
NOSH 158,559 158,400 158,490 158,580 158,649 158,704 158,456 0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.29% 4.13% 3.73% 4.03% 5.05% 5.92% 2.70% -
ROE 4.58% 5.88% 5.83% 0.00% 7.70% 10.08% 4.65% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 143.56 145.42 154.83 149.44 152.67 166.99 163.78 -8.43%
EPS 4.72 6.00 5.83 8.93 7.70 9.88 4.41 4.64%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.03 1.02 1.00 0.00 1.00 0.98 0.95 5.55%
Adjusted Per Share Value based on latest NOSH - 158,181
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 142.00 143.69 153.08 147.83 151.10 165.33 161.90 -8.39%
EPS 4.67 5.93 5.76 5.95 7.62 9.78 4.36 4.69%
DPS 4.95 0.00 0.00 0.00 3.96 0.00 0.00 -
NAPS 1.0188 1.0079 0.9887 0.00 0.9897 0.9702 0.9391 5.59%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.62 0.52 0.45 0.45 0.50 0.46 0.45 -
P/RPS 0.43 0.36 0.29 0.30 0.33 0.28 0.27 36.49%
P/EPS 13.14 8.67 7.72 7.48 6.49 4.66 10.19 18.52%
EY 7.61 11.54 12.95 13.36 15.40 21.48 9.81 -15.61%
DY 8.06 0.00 0.00 0.00 8.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.45 0.00 0.50 0.47 0.47 17.73%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 20/05/14 28/02/14 21/11/13 22/08/13 23/05/13 28/02/13 -
Price 0.63 0.55 0.50 0.45 0.44 0.46 0.41 -
P/RPS 0.44 0.38 0.32 0.30 0.29 0.28 0.25 45.92%
P/EPS 13.35 9.17 8.58 7.48 5.71 4.66 9.29 27.42%
EY 7.49 10.91 11.66 13.36 17.50 21.48 10.77 -21.55%
DY 7.94 0.00 0.00 0.00 9.09 0.00 0.00 -
P/NAPS 0.61 0.54 0.50 0.00 0.44 0.47 0.43 26.33%

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