[WANGZNG] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3.43%
YoY- -22.89%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 251,572 265,897 259,564 250,601 249,943 246,249 255,910 -1.13%
PBT 13,699 14,979 11,346 13,642 12,912 14,439 17,122 -13.82%
Tax -5,149 -5,349 -4,469 -3,450 -3,058 -3,252 -3,706 24.53%
NP 8,550 9,630 6,877 10,192 9,854 11,187 13,416 -25.96%
-
NP to SH 8,544 9,625 6,874 10,192 9,854 11,187 13,416 -25.99%
-
Tax Rate 37.59% 35.71% 39.39% 25.29% 23.68% 22.52% 21.64% -
Total Cost 243,022 256,267 252,687 240,409 240,089 235,062 242,494 0.14%
-
Net Worth 158,550 155,530 151,513 150,549 152,341 148,494 147,396 4.98%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,171 3,173 3,173 3,173 3,173 3,173 3,173 -0.04%
Div Payout % 37.11% 32.97% 46.17% 31.14% 32.21% 28.37% 23.66% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 158,550 155,530 151,513 150,549 152,341 148,494 147,396 4.98%
NOSH 158,550 158,704 157,826 158,473 158,689 157,972 158,491 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.40% 3.62% 2.65% 4.07% 3.94% 4.54% 5.24% -
ROE 5.39% 6.19% 4.54% 6.77% 6.47% 7.53% 9.10% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 158.67 167.54 164.46 158.13 157.50 155.88 161.47 -1.16%
EPS 5.39 6.06 4.36 6.43 6.21 7.08 8.46 -25.97%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 1.00 0.98 0.96 0.95 0.96 0.94 0.93 4.96%
Adjusted Per Share Value based on latest NOSH - 158,473
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 156.94 165.87 161.92 156.33 155.92 153.62 159.64 -1.13%
EPS 5.33 6.00 4.29 6.36 6.15 6.98 8.37 -26.00%
DPS 1.98 1.98 1.98 1.98 1.98 1.98 1.98 0.00%
NAPS 0.9891 0.9702 0.9452 0.9392 0.9503 0.9263 0.9195 4.98%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.50 0.46 0.45 0.73 0.55 0.55 0.56 -
P/RPS 0.32 0.27 0.27 0.46 0.35 0.35 0.35 -5.80%
P/EPS 9.28 7.58 10.33 11.35 8.86 7.77 6.62 25.28%
EY 10.78 13.18 9.68 8.81 11.29 12.88 15.12 -20.20%
DY 4.00 4.35 4.44 2.74 3.64 3.64 3.57 7.88%
P/NAPS 0.50 0.47 0.47 0.77 0.57 0.59 0.60 -11.45%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 28/02/13 23/11/12 24/08/12 25/05/12 27/02/12 -
Price 0.44 0.46 0.41 0.46 0.58 0.54 0.57 -
P/RPS 0.28 0.27 0.25 0.29 0.37 0.35 0.35 -13.83%
P/EPS 8.17 7.58 9.41 7.15 9.34 7.63 6.73 13.81%
EY 12.25 13.18 10.62 13.98 10.71 13.11 14.85 -12.05%
DY 4.55 4.35 4.88 4.35 3.45 3.70 3.51 18.90%
P/NAPS 0.44 0.47 0.43 0.48 0.60 0.57 0.61 -19.58%

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