[WANGZNG] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -12.08%
YoY- -26.3%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 239,401 238,024 246,693 249,737 251,572 265,897 259,564 -5.26%
PBT 14,740 15,457 16,820 14,195 13,699 14,979 11,346 19.11%
Tax -7,966 -7,861 -7,678 -6,678 -5,149 -5,349 -4,469 47.16%
NP 6,774 7,596 9,142 7,517 8,550 9,630 6,877 -1.00%
-
NP to SH 6,856 7,677 9,221 7,512 8,544 9,625 6,874 -0.17%
-
Tax Rate 54.04% 50.86% 45.65% 47.04% 37.59% 35.71% 39.39% -
Total Cost 232,627 230,428 237,551 242,220 243,022 256,267 252,687 -5.37%
-
Net Worth 163,602 161,567 159,763 0 158,550 155,530 151,513 5.26%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,970 3,171 3,171 3,171 3,171 3,173 3,173 16.16%
Div Payout % 57.92% 41.31% 34.39% 42.21% 37.11% 32.97% 46.17% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 163,602 161,567 159,763 0 158,550 155,530 151,513 5.26%
NOSH 158,837 158,400 158,181 158,181 158,550 158,704 157,826 0.42%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.83% 3.19% 3.71% 3.01% 3.40% 3.62% 2.65% -
ROE 4.19% 4.75% 5.77% 0.00% 5.39% 6.19% 4.54% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 150.72 150.27 155.96 157.88 158.67 167.54 164.46 -5.66%
EPS 4.32 4.85 5.83 4.75 5.39 6.06 4.36 -0.61%
DPS 2.50 2.00 2.00 2.00 2.00 2.00 2.00 16.08%
NAPS 1.03 1.02 1.01 0.00 1.00 0.98 0.96 4.81%
Adjusted Per Share Value based on latest NOSH - 158,181
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 149.34 148.48 153.89 155.79 156.94 165.87 161.92 -5.26%
EPS 4.28 4.79 5.75 4.69 5.33 6.00 4.29 -0.15%
DPS 2.48 1.98 1.98 1.98 1.98 1.98 1.98 16.24%
NAPS 1.0206 1.0079 0.9966 0.00 0.9891 0.9702 0.9452 5.26%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.62 0.52 0.45 0.45 0.50 0.46 0.45 -
P/RPS 0.41 0.35 0.29 0.29 0.32 0.27 0.27 32.21%
P/EPS 14.36 10.73 7.72 9.48 9.28 7.58 10.33 24.63%
EY 6.96 9.32 12.95 10.55 10.78 13.18 9.68 -19.79%
DY 4.03 3.85 4.44 4.44 4.00 4.35 4.44 -6.27%
P/NAPS 0.60 0.51 0.45 0.00 0.50 0.47 0.47 17.73%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 20/05/14 28/02/14 21/11/13 22/08/13 23/05/13 28/02/13 -
Price 0.63 0.55 0.50 0.45 0.44 0.46 0.41 -
P/RPS 0.42 0.37 0.32 0.29 0.28 0.27 0.25 41.45%
P/EPS 14.60 11.35 8.58 9.48 8.17 7.58 9.41 34.12%
EY 6.85 8.81 11.66 10.55 12.25 13.18 10.62 -25.40%
DY 3.97 3.64 4.00 4.44 4.55 4.35 4.88 -12.88%
P/NAPS 0.61 0.54 0.50 0.00 0.44 0.47 0.43 26.33%

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