[WANGZNG] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -91.29%
YoY- -65.6%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 259,523 188,538 129,097 59,922 256,342 193,847 135,064 54.25%
PBT 12,099 9,454 6,408 1,811 17,122 12,934 10,618 9.05%
Tax -5,101 -2,940 -1,970 -642 -3,707 -3,196 -2,618 55.68%
NP 6,998 6,514 4,438 1,169 13,415 9,738 8,000 -8.49%
-
NP to SH 6,995 6,514 4,438 1,169 13,415 9,738 8,000 -8.52%
-
Tax Rate 42.16% 31.10% 30.74% 35.45% 21.65% 24.71% 24.66% -
Total Cost 252,525 182,024 124,659 58,753 242,927 184,109 127,064 57.74%
-
Net Worth 150,533 150,566 152,159 148,494 147,469 144,325 144,444 2.77%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 3,170 - - - 3,174 -
Div Payout % - - 71.43% - - - 39.68% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 150,533 150,566 152,159 148,494 147,469 144,325 144,444 2.77%
NOSH 158,456 158,491 158,500 157,972 158,569 158,599 158,730 -0.11%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.70% 3.46% 3.44% 1.95% 5.23% 5.02% 5.92% -
ROE 4.65% 4.33% 2.92% 0.79% 9.10% 6.75% 5.54% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 163.78 118.96 81.45 37.93 161.66 122.22 85.09 54.42%
EPS 4.41 4.11 2.80 0.74 8.46 6.14 5.04 -8.48%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.95 0.95 0.96 0.94 0.93 0.91 0.91 2.89%
Adjusted Per Share Value based on latest NOSH - 157,972
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 161.90 117.61 80.53 37.38 159.91 120.93 84.26 54.24%
EPS 4.36 4.06 2.77 0.73 8.37 6.07 4.99 -8.56%
DPS 0.00 0.00 1.98 0.00 0.00 0.00 1.98 -
NAPS 0.9391 0.9393 0.9492 0.9263 0.9199 0.9003 0.9011 2.77%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.45 0.73 0.55 0.55 0.56 0.56 0.58 -
P/RPS 0.27 0.61 0.68 1.45 0.35 0.46 0.68 -45.82%
P/EPS 10.19 17.76 19.64 74.32 6.62 9.12 11.51 -7.76%
EY 9.81 5.63 5.09 1.35 15.11 10.96 8.69 8.37%
DY 0.00 0.00 3.64 0.00 0.00 0.00 3.45 -
P/NAPS 0.47 0.77 0.57 0.59 0.60 0.62 0.64 -18.52%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 23/11/12 24/08/12 25/05/12 27/02/12 18/11/11 26/08/11 -
Price 0.41 0.46 0.58 0.54 0.57 0.60 0.57 -
P/RPS 0.25 0.39 0.71 1.42 0.35 0.49 0.67 -48.01%
P/EPS 9.29 11.19 20.71 72.97 6.74 9.77 11.31 -12.24%
EY 10.77 8.93 4.83 1.37 14.84 10.23 8.84 14.00%
DY 0.00 0.00 3.45 0.00 0.00 0.00 3.51 -
P/NAPS 0.43 0.48 0.60 0.57 0.61 0.66 0.63 -22.38%

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