[WANGZNG] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -16.61%
YoY- -8.98%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 259,564 250,601 249,943 246,249 255,910 246,730 244,444 4.06%
PBT 11,346 13,642 12,912 14,439 17,122 17,820 18,493 -27.68%
Tax -4,469 -3,450 -3,058 -3,252 -3,706 -4,603 -4,772 -4.26%
NP 6,877 10,192 9,854 11,187 13,416 13,217 13,721 -36.77%
-
NP to SH 6,874 10,192 9,854 11,187 13,416 13,217 13,721 -36.78%
-
Tax Rate 39.39% 25.29% 23.68% 22.52% 21.64% 25.83% 25.80% -
Total Cost 252,687 240,409 240,089 235,062 242,494 233,513 230,723 6.22%
-
Net Worth 151,513 150,549 152,341 148,494 147,396 143,780 144,407 3.23%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,173 3,173 3,173 3,173 3,173 3,173 3,173 0.00%
Div Payout % 46.17% 31.14% 32.21% 28.37% 23.66% 24.01% 23.13% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 151,513 150,549 152,341 148,494 147,396 143,780 144,407 3.23%
NOSH 157,826 158,473 158,689 157,972 158,491 157,999 158,689 -0.36%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.65% 4.07% 3.94% 4.54% 5.24% 5.36% 5.61% -
ROE 4.54% 6.77% 6.47% 7.53% 9.10% 9.19% 9.50% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 164.46 158.13 157.50 155.88 161.47 156.16 154.04 4.43%
EPS 4.36 6.43 6.21 7.08 8.46 8.37 8.65 -36.53%
DPS 2.00 2.00 2.00 2.00 2.00 2.01 2.00 0.00%
NAPS 0.96 0.95 0.96 0.94 0.93 0.91 0.91 3.61%
Adjusted Per Share Value based on latest NOSH - 157,972
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 161.92 156.33 155.92 153.62 159.64 153.92 152.49 4.06%
EPS 4.29 6.36 6.15 6.98 8.37 8.25 8.56 -36.77%
DPS 1.98 1.98 1.98 1.98 1.98 1.98 1.98 0.00%
NAPS 0.9452 0.9392 0.9503 0.9263 0.9195 0.8969 0.9008 3.24%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.45 0.73 0.55 0.55 0.56 0.56 0.58 -
P/RPS 0.27 0.46 0.35 0.35 0.35 0.36 0.38 -20.29%
P/EPS 10.33 11.35 8.86 7.77 6.62 6.69 6.71 33.15%
EY 9.68 8.81 11.29 12.88 15.12 14.94 14.91 -24.92%
DY 4.44 2.74 3.64 3.64 3.57 3.59 3.45 18.22%
P/NAPS 0.47 0.77 0.57 0.59 0.60 0.62 0.64 -18.52%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 23/11/12 24/08/12 25/05/12 27/02/12 18/11/11 26/08/11 -
Price 0.41 0.46 0.58 0.54 0.57 0.60 0.57 -
P/RPS 0.25 0.29 0.37 0.35 0.35 0.38 0.37 -22.90%
P/EPS 9.41 7.15 9.34 7.63 6.73 7.17 6.59 26.66%
EY 10.62 13.98 10.71 13.11 14.85 13.94 15.17 -21.07%
DY 4.88 4.35 3.45 3.70 3.51 3.35 3.51 24.44%
P/NAPS 0.43 0.48 0.60 0.57 0.61 0.66 0.63 -22.38%

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