[WANGZNG] QoQ Cumulative 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- 17.09%
YoY- 9.79%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 113,813 57,586 245,396 177,734 121,105 66,255 259,523 -42.36%
PBT 6,681 4,081 18,695 14,166 8,761 5,444 12,099 -32.76%
Tax -2,938 -1,705 -9,537 -7,012 -2,650 -1,522 -5,101 -30.84%
NP 3,743 2,376 9,158 7,154 6,111 3,922 6,998 -34.18%
-
NP to SH 3,742 2,376 9,237 7,152 6,108 3,920 6,995 -34.17%
-
Tax Rate 43.98% 41.78% 51.01% 49.50% 30.25% 27.96% 42.16% -
Total Cost 110,070 55,210 236,238 170,580 114,994 62,333 252,525 -42.59%
-
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 3,963 - - - 3,172 - - -
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 2.29% 1.47% 5.83% 0.00% 3.85% 2.52% 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 71.78 36.35 154.83 112.08 76.34 41.75 163.78 -42.38%
EPS 2.36 1.50 5.83 6.70 3.85 2.47 4.41 -34.16%
DPS 2.50 0.00 0.00 0.00 2.00 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 71.00 35.92 153.08 110.87 75.55 41.33 161.90 -42.36%
EPS 2.33 1.48 5.76 4.46 3.81 2.45 4.36 -34.22%
DPS 2.47 0.00 0.00 0.00 1.98 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 0.86 1.43 0.29 0.40 0.66 1.10 0.27 116.94%
P/EPS 26.27 34.67 7.72 9.98 12.99 18.62 10.19 88.34%
EY 3.81 2.88 12.95 10.02 7.70 5.37 9.81 -46.86%
DY 4.03 0.00 0.00 0.00 4.00 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 0.88 1.51 0.32 0.40 0.58 1.10 0.25 131.93%
P/EPS 26.69 36.67 8.58 9.98 11.43 18.62 9.29 102.48%
EY 3.75 2.73 11.66 10.02 8.75 5.37 10.77 -50.60%
DY 3.97 0.00 0.00 0.00 4.55 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