[WANGZNG] QoQ Cumulative 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- 46.78%
YoY- -33.11%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 121,105 66,255 259,523 188,538 129,097 59,922 256,342 -39.36%
PBT 8,761 5,444 12,099 9,454 6,408 1,811 17,122 -36.05%
Tax -2,650 -1,522 -5,101 -2,940 -1,970 -642 -3,707 -20.06%
NP 6,111 3,922 6,998 6,514 4,438 1,169 13,415 -40.82%
-
NP to SH 6,108 3,920 6,995 6,514 4,438 1,169 13,415 -40.84%
-
Tax Rate 30.25% 27.96% 42.16% 31.10% 30.74% 35.45% 21.65% -
Total Cost 114,994 62,333 252,525 182,024 124,659 58,753 242,927 -39.28%
-
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 3,172 - - - 3,170 - - -
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 3.85% 2.52% 4.65% 4.33% 2.92% 0.79% 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 76.34 41.75 163.78 118.96 81.45 37.93 161.66 -39.38%
EPS 3.85 2.47 4.41 4.11 2.80 0.74 8.46 -40.86%
DPS 2.00 0.00 0.00 0.00 2.00 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 75.55 41.33 161.90 117.61 80.53 37.38 159.91 -39.36%
EPS 3.81 2.45 4.36 4.06 2.77 0.73 8.37 -40.85%
DPS 1.98 0.00 0.00 0.00 1.98 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 0.66 1.10 0.27 0.61 0.68 1.45 0.35 52.69%
P/EPS 12.99 18.62 10.19 17.76 19.64 74.32 6.62 56.79%
EY 7.70 5.37 9.81 5.63 5.09 1.35 15.11 -36.22%
DY 4.00 0.00 0.00 0.00 3.64 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 0.58 1.10 0.25 0.39 0.71 1.42 0.35 40.07%
P/EPS 11.43 18.62 9.29 11.19 20.71 72.97 6.74 42.25%
EY 8.75 5.37 10.77 8.93 4.83 1.37 14.84 -29.70%
DY 4.55 0.00 0.00 0.00 3.45 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