[WANGZNG] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 124.16%
YoY- 235.33%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 245,396 236,978 242,210 265,020 259,523 251,384 258,194 -3.32%
PBT 18,695 18,888 17,522 21,776 12,099 12,605 12,816 28.53%
Tax -9,537 -9,349 -5,300 -6,088 -5,101 -3,920 -3,940 79.98%
NP 9,158 9,538 12,222 15,688 6,998 8,685 8,876 2.10%
-
NP to SH 9,237 9,536 12,216 15,680 6,995 8,685 8,876 2.68%
-
Tax Rate 51.01% 49.50% 30.25% 27.96% 42.16% 31.10% 30.74% -
Total Cost 236,238 227,440 229,988 249,332 252,525 242,698 249,318 -3.51%
-
Net Worth 158,490 0 158,649 155,530 150,533 150,566 152,159 2.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 6,345 - - - 6,340 -
Div Payout % - - 51.95% - - - 71.43% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 158,490 0 158,649 155,530 150,533 150,566 152,159 2.74%
NOSH 158,490 158,580 158,649 158,704 158,456 158,491 158,500 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.73% 4.03% 5.05% 5.92% 2.70% 3.46% 3.44% -
ROE 5.83% 0.00% 7.70% 10.08% 4.65% 5.77% 5.83% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 154.83 149.44 152.67 166.99 163.78 158.61 162.90 -3.32%
EPS 5.83 8.93 7.70 9.88 4.41 5.48 5.60 2.71%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 1.00 0.00 1.00 0.98 0.95 0.95 0.96 2.75%
Adjusted Per Share Value based on latest NOSH - 158,704
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 153.08 147.83 151.10 165.33 161.90 156.82 161.07 -3.32%
EPS 5.76 5.95 7.62 9.78 4.36 5.42 5.54 2.62%
DPS 0.00 0.00 3.96 0.00 0.00 0.00 3.96 -
NAPS 0.9887 0.00 0.9897 0.9702 0.9391 0.9393 0.9492 2.74%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.45 0.45 0.50 0.46 0.45 0.73 0.55 -
P/RPS 0.29 0.30 0.33 0.28 0.27 0.46 0.34 -10.03%
P/EPS 7.72 7.48 6.49 4.66 10.19 13.32 9.82 -14.78%
EY 12.95 13.36 15.40 21.48 9.81 7.51 10.18 17.35%
DY 0.00 0.00 8.00 0.00 0.00 0.00 7.27 -
P/NAPS 0.45 0.00 0.50 0.47 0.47 0.77 0.57 -14.54%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 21/11/13 22/08/13 23/05/13 28/02/13 23/11/12 24/08/12 -
Price 0.50 0.45 0.44 0.46 0.41 0.46 0.58 -
P/RPS 0.32 0.30 0.29 0.28 0.25 0.29 0.36 -7.53%
P/EPS 8.58 7.48 5.71 4.66 9.29 8.39 10.36 -11.77%
EY 11.66 13.36 17.50 21.48 10.77 11.91 9.66 13.32%
DY 0.00 0.00 9.09 0.00 0.00 0.00 6.90 -
P/NAPS 0.50 0.00 0.44 0.47 0.43 0.48 0.60 -11.41%

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