[WANGZNG] YoY Annual (Unaudited) 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
YoY- -47.86%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 292,550 253,876 245,396 259,523 256,342 238,708 206,154 6.00%
PBT 16,734 18,228 18,695 12,099 17,122 16,237 18,454 -1.61%
Tax -3,134 -11,342 -9,537 -5,101 -3,707 -3,489 -4,571 -6.09%
NP 13,600 6,886 9,158 6,998 13,415 12,748 13,883 -0.34%
-
NP to SH 13,600 6,886 9,237 6,995 13,415 12,748 13,883 -0.34%
-
Tax Rate 18.73% 62.22% 51.01% 42.16% 21.65% 21.49% 24.77% -
Total Cost 278,950 246,990 236,238 252,525 242,927 225,960 192,271 6.39%
-
Net Worth 169,603 163,335 158,490 150,533 147,469 131,041 101,977 8.84%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 169,603 163,335 158,490 150,533 147,469 131,041 101,977 8.84%
NOSH 158,508 158,577 158,490 158,456 158,569 152,374 119,973 4.74%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.65% 2.71% 3.73% 2.70% 5.23% 5.34% 6.73% -
ROE 8.02% 4.22% 5.83% 4.65% 9.10% 9.73% 13.61% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 184.56 160.10 154.83 163.78 161.66 156.66 171.83 1.19%
EPS 8.58 4.34 5.83 4.41 8.46 10.40 11.60 -4.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.03 1.00 0.95 0.93 0.86 0.85 3.90%
Adjusted Per Share Value based on latest NOSH - 157,826
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 182.50 158.37 153.08 161.90 159.91 148.91 128.60 6.00%
EPS 8.48 4.30 5.76 4.36 8.37 7.95 8.66 -0.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.058 1.0189 0.9887 0.9391 0.9199 0.8175 0.6362 8.84%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.69 0.48 0.45 0.45 0.56 0.61 0.50 -
P/RPS 0.37 0.30 0.29 0.27 0.35 0.39 0.29 4.14%
P/EPS 8.04 11.05 7.72 10.19 6.62 7.29 4.32 10.90%
EY 12.43 9.05 12.95 9.81 15.11 13.72 23.14 -9.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.47 0.45 0.47 0.60 0.71 0.59 1.36%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 27/02/12 28/02/11 23/02/10 -
Price 0.69 0.54 0.50 0.41 0.57 0.60 0.49 -
P/RPS 0.37 0.34 0.32 0.25 0.35 0.38 0.29 4.14%
P/EPS 8.04 12.44 8.58 9.29 6.74 7.17 4.23 11.29%
EY 12.43 8.04 11.66 10.77 14.84 13.94 23.62 -10.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.52 0.50 0.43 0.61 0.70 0.58 1.65%

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