[WANGZNG] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 17.72%
YoY- 5.83%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 227,626 242,210 258,194 270,128 238,280 198,104 240,484 -0.91%
PBT 13,362 17,522 12,816 21,236 20,158 18,184 12,896 0.59%
Tax -5,876 -5,300 -3,940 -5,236 -5,040 -4,546 -3,352 9.80%
NP 7,486 12,222 8,876 16,000 15,118 13,638 9,544 -3.96%
-
NP to SH 7,484 12,216 8,876 16,000 15,118 13,638 9,544 -3.96%
-
Tax Rate 43.98% 30.25% 30.74% 24.66% 25.00% 25.00% 25.99% -
Total Cost 220,140 229,988 249,318 254,128 223,162 184,466 230,940 -0.79%
-
Net Worth 163,316 158,649 152,159 144,444 109,172 97,242 89,924 10.45%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 7,927 6,345 6,340 6,349 5,933 3,793 - -
Div Payout % 105.93% 51.95% 71.43% 39.68% 39.25% 27.82% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 163,316 158,649 152,159 144,444 109,172 97,242 89,924 10.45%
NOSH 158,559 158,649 158,500 158,730 118,665 120,052 119,899 4.76%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.29% 5.05% 3.44% 5.92% 6.34% 6.88% 3.97% -
ROE 4.58% 7.70% 5.83% 11.08% 13.85% 14.02% 10.61% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 143.56 152.67 162.90 170.18 200.80 165.01 200.57 -5.41%
EPS 4.72 7.70 5.60 10.08 12.74 11.36 7.96 -8.33%
DPS 5.00 4.00 4.00 4.00 5.00 3.16 0.00 -
NAPS 1.03 1.00 0.96 0.91 0.92 0.81 0.75 5.42%
Adjusted Per Share Value based on latest NOSH - 158,689
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 142.00 151.10 161.07 168.51 148.64 123.58 150.02 -0.91%
EPS 4.67 7.62 5.54 9.98 9.43 8.51 5.95 -3.95%
DPS 4.95 3.96 3.96 3.96 3.70 2.37 0.00 -
NAPS 1.0188 0.9897 0.9492 0.9011 0.681 0.6066 0.561 10.45%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.62 0.50 0.55 0.58 0.53 0.46 0.48 -
P/RPS 0.43 0.33 0.34 0.34 0.26 0.28 0.24 10.20%
P/EPS 13.14 6.49 9.82 5.75 4.16 4.05 6.03 13.85%
EY 7.61 15.40 10.18 17.38 24.04 24.70 16.58 -12.16%
DY 8.06 8.00 7.27 6.90 9.43 6.87 0.00 -
P/NAPS 0.60 0.50 0.57 0.64 0.58 0.57 0.64 -1.06%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 22/08/13 24/08/12 26/08/11 26/08/10 20/08/09 21/08/08 -
Price 0.63 0.44 0.58 0.57 0.60 0.51 0.50 -
P/RPS 0.44 0.29 0.36 0.33 0.30 0.31 0.25 9.87%
P/EPS 13.35 5.71 10.36 5.65 4.71 4.49 6.28 13.38%
EY 7.49 17.50 9.66 17.68 21.23 22.27 15.92 -11.80%
DY 7.94 9.09 6.90 7.02 8.33 6.20 0.00 -
P/NAPS 0.61 0.44 0.60 0.63 0.65 0.63 0.67 -1.55%

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