[WANGZNG] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 98.18%
YoY- 469.97%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 64,112 56,227 57,586 67,982 57,606 54,850 66,255 -2.16%
PBT 8,058 2,600 4,081 4,517 3,542 3,317 5,444 29.84%
Tax -5,714 -1,233 -1,705 -2,529 -2,499 -1,128 -1,522 141.36%
NP 2,344 1,367 2,376 1,988 1,043 2,189 3,922 -29.02%
-
NP to SH 2,344 1,367 2,376 2,069 1,044 2,188 3,920 -29.00%
-
Tax Rate 70.91% 47.42% 41.78% 55.99% 70.55% 34.01% 27.96% -
Total Cost 61,768 54,860 55,210 65,994 56,563 52,661 62,333 -0.60%
-
Net Worth 72,232 163,602 161,567 159,763 0 158,550 155,530 -40.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 3,970 - - - 3,171 - -
Div Payout % - 290.49% - - - 144.93% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 72,232 163,602 161,567 159,763 0 158,550 155,530 -40.00%
NOSH 70,815 158,837 158,400 158,181 158,181 158,550 158,704 -41.57%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.66% 2.43% 4.13% 2.92% 1.81% 3.99% 5.92% -
ROE 3.25% 0.84% 1.47% 1.30% 0.00% 1.38% 2.52% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 90.53 35.40 36.35 42.98 36.42 34.59 41.75 67.45%
EPS 3.31 0.86 1.50 1.31 1.67 1.38 2.47 21.52%
DPS 0.00 2.50 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.02 1.03 1.02 1.01 0.00 1.00 0.98 2.70%
Adjusted Per Share Value based on latest NOSH - 158,181
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 39.99 35.08 35.92 42.41 35.94 34.22 41.33 -2.17%
EPS 1.46 0.85 1.48 1.29 0.65 1.36 2.45 -29.16%
DPS 0.00 2.48 0.00 0.00 0.00 1.98 0.00 -
NAPS 0.4506 1.0206 1.0079 0.9966 0.00 0.9891 0.9702 -39.99%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.58 0.62 0.52 0.45 0.45 0.50 0.46 -
P/RPS 0.64 1.75 1.43 1.05 1.24 1.45 1.10 -30.28%
P/EPS 17.52 72.04 34.67 34.40 68.18 36.23 18.62 -3.97%
EY 5.71 1.39 2.88 2.91 1.47 2.76 5.37 4.17%
DY 0.00 4.03 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.57 0.60 0.51 0.45 0.00 0.50 0.47 13.71%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 27/08/14 20/05/14 28/02/14 21/11/13 22/08/13 23/05/13 -
Price 0.58 0.63 0.55 0.50 0.45 0.44 0.46 -
P/RPS 0.64 1.78 1.51 1.16 1.24 1.27 1.10 -30.28%
P/EPS 17.52 73.20 36.67 38.23 68.18 31.88 18.62 -3.97%
EY 5.71 1.37 2.73 2.62 1.47 3.14 5.37 4.17%
DY 0.00 3.97 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 0.57 0.61 0.54 0.50 0.00 0.44 0.47 13.71%

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