[WANGZNG] QoQ TTM 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- 22.75%
YoY- 34.14%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 245,907 239,401 238,024 246,693 249,737 251,572 265,897 -5.07%
PBT 19,256 14,740 15,457 16,820 14,195 13,699 14,979 18.21%
Tax -11,181 -7,966 -7,861 -7,678 -6,678 -5,149 -5,349 63.40%
NP 8,075 6,774 7,596 9,142 7,517 8,550 9,630 -11.06%
-
NP to SH 8,156 6,856 7,677 9,221 7,512 8,544 9,625 -10.44%
-
Tax Rate 58.07% 54.04% 50.86% 45.65% 47.04% 37.59% 35.71% -
Total Cost 237,832 232,627 230,428 237,551 242,220 243,022 256,267 -4.85%
-
Net Worth 70,815 163,602 161,567 159,763 0 158,550 155,530 -40.78%
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 3,970 3,171 3,171 3,171 3,171 3,173 16.09%
Div Payout % 48.69% 57.92% 41.31% 34.39% 42.21% 37.11% 32.97% -
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 70,815 163,602 161,567 159,763 0 158,550 155,530 -40.78%
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 3.28% 2.83% 3.19% 3.71% 3.01% 3.40% 3.62% -
ROE 11.52% 4.19% 4.75% 5.77% 0.00% 5.39% 6.19% -
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 347.25 150.72 150.27 155.96 157.88 158.67 167.54 62.48%
EPS 11.52 4.32 4.85 5.83 4.75 5.39 6.06 53.39%
DPS 5.61 2.50 2.00 2.00 2.00 2.00 2.00 98.76%
NAPS 1.00 1.03 1.02 1.01 0.00 1.00 0.98 1.35%
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 153.40 149.34 148.48 153.89 155.79 156.94 165.87 -5.07%
EPS 5.09 4.28 4.79 5.75 4.69 5.33 6.00 -10.37%
DPS 2.48 2.48 1.98 1.98 1.98 1.98 1.98 16.18%
NAPS 0.4418 1.0206 1.0079 0.9966 0.00 0.9891 0.9702 -40.78%
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 0.17 0.41 0.35 0.29 0.29 0.32 0.27 -26.51%
P/EPS 5.04 14.36 10.73 7.72 9.48 9.28 7.58 -23.80%
EY 19.86 6.96 9.32 12.95 10.55 10.78 13.18 31.40%
DY 9.67 4.03 3.85 4.44 4.44 4.00 4.35 70.24%
P/NAPS 0.58 0.60 0.51 0.45 0.00 0.50 0.47 15.03%
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 0.17 0.42 0.37 0.32 0.29 0.28 0.27 -26.51%
P/EPS 5.04 14.60 11.35 8.58 9.48 8.17 7.58 -23.80%
EY 19.86 6.85 8.81 11.66 10.55 12.25 13.18 31.40%
DY 9.67 3.97 3.64 4.00 4.44 4.55 4.35 70.24%
P/NAPS 0.58 0.61 0.54 0.50 0.00 0.44 0.47 15.03%

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