[WANGZNG] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -32.55%
YoY- -48.76%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 249,737 251,572 265,897 259,564 250,601 249,943 246,249 0.94%
PBT 14,195 13,699 14,979 11,346 13,642 12,912 14,439 -1.12%
Tax -6,678 -5,149 -5,349 -4,469 -3,450 -3,058 -3,252 61.48%
NP 7,517 8,550 9,630 6,877 10,192 9,854 11,187 -23.26%
-
NP to SH 7,512 8,544 9,625 6,874 10,192 9,854 11,187 -23.29%
-
Tax Rate 47.04% 37.59% 35.71% 39.39% 25.29% 23.68% 22.52% -
Total Cost 242,220 243,022 256,267 252,687 240,409 240,089 235,062 2.01%
-
Net Worth 0 158,550 155,530 151,513 150,549 152,341 148,494 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,171 3,171 3,173 3,173 3,173 3,173 3,173 -0.04%
Div Payout % 42.21% 37.11% 32.97% 46.17% 31.14% 32.21% 28.37% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 0 158,550 155,530 151,513 150,549 152,341 148,494 -
NOSH 158,181 158,550 158,704 157,826 158,473 158,689 157,972 0.08%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.01% 3.40% 3.62% 2.65% 4.07% 3.94% 4.54% -
ROE 0.00% 5.39% 6.19% 4.54% 6.77% 6.47% 7.53% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 157.88 158.67 167.54 164.46 158.13 157.50 155.88 0.85%
EPS 4.75 5.39 6.06 4.36 6.43 6.21 7.08 -23.34%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 0.00 1.00 0.98 0.96 0.95 0.96 0.94 -
Adjusted Per Share Value based on latest NOSH - 157,826
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 155.79 156.94 165.87 161.92 156.33 155.92 153.62 0.93%
EPS 4.69 5.33 6.00 4.29 6.36 6.15 6.98 -23.26%
DPS 1.98 1.98 1.98 1.98 1.98 1.98 1.98 0.00%
NAPS 0.00 0.9891 0.9702 0.9452 0.9392 0.9503 0.9263 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.45 0.50 0.46 0.45 0.73 0.55 0.55 -
P/RPS 0.29 0.32 0.27 0.27 0.46 0.35 0.35 -11.77%
P/EPS 9.48 9.28 7.58 10.33 11.35 8.86 7.77 14.16%
EY 10.55 10.78 13.18 9.68 8.81 11.29 12.88 -12.44%
DY 4.44 4.00 4.35 4.44 2.74 3.64 3.64 14.14%
P/NAPS 0.00 0.50 0.47 0.47 0.77 0.57 0.59 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 23/05/13 28/02/13 23/11/12 24/08/12 25/05/12 -
Price 0.45 0.44 0.46 0.41 0.46 0.58 0.54 -
P/RPS 0.29 0.28 0.27 0.25 0.29 0.37 0.35 -11.77%
P/EPS 9.48 8.17 7.58 9.41 7.15 9.34 7.63 15.55%
EY 10.55 12.25 13.18 10.62 13.98 10.71 13.11 -13.47%
DY 4.44 4.55 4.35 4.88 4.35 3.45 3.70 12.91%
P/NAPS 0.00 0.44 0.47 0.43 0.48 0.60 0.57 -

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