[WANGZNG] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 37.76%
YoY- 5.23%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 188,538 129,097 59,922 256,342 193,847 135,064 69,583 94.00%
PBT 9,454 6,408 1,811 17,122 12,934 10,618 4,494 63.95%
Tax -2,940 -1,970 -642 -3,707 -3,196 -2,618 -1,096 92.71%
NP 6,514 4,438 1,169 13,415 9,738 8,000 3,398 54.13%
-
NP to SH 6,514 4,438 1,169 13,415 9,738 8,000 3,398 54.13%
-
Tax Rate 31.10% 30.74% 35.45% 21.65% 24.71% 24.66% 24.39% -
Total Cost 182,024 124,659 58,753 242,927 184,109 127,064 66,185 95.93%
-
Net Worth 150,566 152,159 148,494 147,469 144,325 144,444 139,730 5.09%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 3,170 - - - 3,174 - -
Div Payout % - 71.43% - - - 39.68% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 150,566 152,159 148,494 147,469 144,325 144,444 139,730 5.09%
NOSH 158,491 158,500 157,972 158,569 158,599 158,730 158,785 -0.12%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.46% 3.44% 1.95% 5.23% 5.02% 5.92% 4.88% -
ROE 4.33% 2.92% 0.79% 9.10% 6.75% 5.54% 2.43% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 118.96 81.45 37.93 161.66 122.22 85.09 43.82 94.25%
EPS 4.11 2.80 0.74 8.46 6.14 5.04 2.14 54.32%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.95 0.96 0.94 0.93 0.91 0.91 0.88 5.22%
Adjusted Per Share Value based on latest NOSH - 158,491
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 117.61 80.53 37.38 159.91 120.93 84.26 43.41 93.99%
EPS 4.06 2.77 0.73 8.37 6.07 4.99 2.12 54.03%
DPS 0.00 1.98 0.00 0.00 0.00 1.98 0.00 -
NAPS 0.9393 0.9492 0.9263 0.9199 0.9003 0.9011 0.8717 5.09%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.73 0.55 0.55 0.56 0.56 0.58 0.58 -
P/RPS 0.61 0.68 1.45 0.35 0.46 0.68 1.32 -40.14%
P/EPS 17.76 19.64 74.32 6.62 9.12 11.51 27.10 -24.49%
EY 5.63 5.09 1.35 15.11 10.96 8.69 3.69 32.43%
DY 0.00 3.64 0.00 0.00 0.00 3.45 0.00 -
P/NAPS 0.77 0.57 0.59 0.60 0.62 0.64 0.66 10.79%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 24/08/12 25/05/12 27/02/12 18/11/11 26/08/11 19/05/11 -
Price 0.46 0.58 0.54 0.57 0.60 0.57 0.58 -
P/RPS 0.39 0.71 1.42 0.35 0.49 0.67 1.32 -55.54%
P/EPS 11.19 20.71 72.97 6.74 9.77 11.31 27.10 -44.45%
EY 8.93 4.83 1.37 14.84 10.23 8.84 3.69 79.96%
DY 0.00 3.45 0.00 0.00 0.00 3.51 0.00 -
P/NAPS 0.48 0.60 0.57 0.61 0.66 0.63 0.66 -19.08%

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