[WANGZNG] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -73.34%
YoY- -22.54%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 256,342 193,847 135,064 69,583 238,708 175,637 119,140 66.43%
PBT 17,122 12,934 10,618 4,494 16,237 13,068 10,079 42.23%
Tax -3,707 -3,196 -2,618 -1,096 -3,489 -3,267 -2,520 29.25%
NP 13,415 9,738 8,000 3,398 12,748 9,801 7,559 46.43%
-
NP to SH 13,415 9,738 8,000 3,398 12,748 9,801 7,559 46.43%
-
Tax Rate 21.65% 24.71% 24.66% 24.39% 21.49% 25.00% 25.00% -
Total Cost 242,927 184,109 127,064 66,185 225,960 165,836 111,581 67.74%
-
Net Worth 147,469 144,325 144,444 139,730 131,041 107,846 109,172 22.12%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 3,174 - - - 2,966 -
Div Payout % - - 39.68% - - - 39.25% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 147,469 144,325 144,444 139,730 131,041 107,846 109,172 22.12%
NOSH 158,569 158,599 158,730 158,785 152,374 118,512 118,665 21.25%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.23% 5.02% 5.92% 4.88% 5.34% 5.58% 6.34% -
ROE 9.10% 6.75% 5.54% 2.43% 9.73% 9.09% 6.92% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 161.66 122.22 85.09 43.82 156.66 148.20 100.40 37.25%
EPS 8.46 6.14 5.04 2.14 10.40 8.27 6.37 20.76%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.50 -
NAPS 0.93 0.91 0.91 0.88 0.86 0.91 0.92 0.72%
Adjusted Per Share Value based on latest NOSH - 158,785
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 159.91 120.93 84.26 43.41 148.91 109.57 74.32 66.43%
EPS 8.37 6.07 4.99 2.12 7.95 6.11 4.72 46.35%
DPS 0.00 0.00 1.98 0.00 0.00 0.00 1.85 -
NAPS 0.9199 0.9003 0.9011 0.8717 0.8175 0.6728 0.681 22.13%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.56 0.56 0.58 0.58 0.61 0.62 0.53 -
P/RPS 0.35 0.46 0.68 1.32 0.39 0.42 0.53 -24.10%
P/EPS 6.62 9.12 11.51 27.10 7.29 7.50 8.32 -14.09%
EY 15.11 10.96 8.69 3.69 13.72 13.34 12.02 16.42%
DY 0.00 0.00 3.45 0.00 0.00 0.00 4.72 -
P/NAPS 0.60 0.62 0.64 0.66 0.71 0.68 0.58 2.27%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 18/11/11 26/08/11 19/05/11 28/02/11 25/11/10 26/08/10 -
Price 0.57 0.60 0.57 0.58 0.60 0.65 0.60 -
P/RPS 0.35 0.49 0.67 1.32 0.38 0.44 0.60 -30.11%
P/EPS 6.74 9.77 11.31 27.10 7.17 7.86 9.42 -19.95%
EY 14.84 10.23 8.84 3.69 13.94 12.72 10.62 24.91%
DY 0.00 0.00 3.51 0.00 0.00 0.00 4.17 -
P/NAPS 0.61 0.66 0.63 0.66 0.70 0.71 0.65 -4.13%

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