[WANGZNG] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -62.23%
YoY- -22.48%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 69,175 59,922 62,495 58,783 65,481 69,583 52,883 19.62%
PBT 4,597 1,811 4,188 2,316 6,124 4,494 4,886 -3.98%
Tax -1,328 -642 -511 -578 -1,522 -1,096 -1,407 -3.78%
NP 3,269 1,169 3,677 1,738 4,602 3,398 3,479 -4.06%
-
NP to SH 3,269 1,169 3,677 1,738 4,602 3,398 3,479 -4.06%
-
Tax Rate 28.89% 35.45% 12.20% 24.96% 24.85% 24.39% 28.80% -
Total Cost 65,906 58,753 58,818 57,045 60,879 66,185 49,404 21.20%
-
Net Worth 152,341 148,494 147,396 143,780 144,407 139,730 115,208 20.49%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,173 - - - 3,173 - - -
Div Payout % 97.09% - - - 68.97% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 152,341 148,494 147,396 143,780 144,407 139,730 115,208 20.49%
NOSH 158,689 157,972 158,491 157,999 158,689 158,785 133,963 11.96%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.73% 1.95% 5.88% 2.96% 7.03% 4.88% 6.58% -
ROE 2.15% 0.79% 2.49% 1.21% 3.19% 2.43% 3.02% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 43.59 37.93 39.43 37.20 41.26 43.82 39.48 6.83%
EPS 2.06 0.74 2.32 1.10 2.90 2.14 2.59 -14.16%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.96 0.94 0.93 0.91 0.91 0.88 0.86 7.61%
Adjusted Per Share Value based on latest NOSH - 157,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 43.15 37.38 38.99 36.67 40.85 43.41 32.99 19.61%
EPS 2.04 0.73 2.29 1.08 2.87 2.12 2.17 -4.03%
DPS 1.98 0.00 0.00 0.00 1.98 0.00 0.00 -
NAPS 0.9503 0.9263 0.9195 0.8969 0.9008 0.8717 0.7187 20.48%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.55 0.55 0.56 0.56 0.58 0.58 0.61 -
P/RPS 1.26 1.45 1.42 1.51 1.41 1.32 1.55 -12.90%
P/EPS 26.70 74.32 24.14 50.91 20.00 27.10 23.49 8.92%
EY 3.75 1.35 4.14 1.96 5.00 3.69 4.26 -8.15%
DY 3.64 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 0.57 0.59 0.60 0.62 0.64 0.66 0.71 -13.63%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 25/05/12 27/02/12 18/11/11 26/08/11 19/05/11 28/02/11 -
Price 0.58 0.54 0.57 0.60 0.57 0.58 0.60 -
P/RPS 1.33 1.42 1.45 1.61 1.38 1.32 1.52 -8.52%
P/EPS 28.16 72.97 24.57 54.55 19.66 27.10 23.10 14.12%
EY 3.55 1.37 4.07 1.83 5.09 3.69 4.33 -12.41%
DY 3.45 0.00 0.00 0.00 3.51 0.00 0.00 -
P/NAPS 0.60 0.57 0.61 0.66 0.63 0.66 0.70 -9.77%

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