[WANGZNG] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -2.15%
YoY- -33.11%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 276,436 237,233 236,978 251,384 258,462 234,182 204,360 5.16%
PBT 16,584 19,656 18,888 12,605 17,245 17,424 18,278 -1.60%
Tax -1,088 -11,540 -9,349 -3,920 -4,261 -4,356 -4,569 -21.26%
NP 15,496 8,116 9,538 8,685 12,984 13,068 13,709 2.06%
-
NP to SH 15,496 8,116 9,536 8,685 12,984 13,068 13,709 2.06%
-
Tax Rate 6.56% 58.71% 49.50% 31.10% 24.71% 25.00% 25.00% -
Total Cost 260,940 229,117 227,440 242,698 245,478 221,114 190,650 5.36%
-
Net Worth 168,067 95,813 0 150,566 144,325 107,846 98,380 9.33%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 168,067 95,813 0 150,566 144,325 107,846 98,380 9.33%
NOSH 158,553 93,935 158,580 158,491 158,599 118,512 119,976 4.75%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.61% 3.42% 4.03% 3.46% 5.02% 5.58% 6.71% -
ROE 9.22% 8.47% 0.00% 5.77% 9.00% 12.12% 13.93% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 174.35 252.55 149.44 158.61 162.97 197.60 170.33 0.38%
EPS 9.77 8.64 8.93 5.48 8.19 11.03 11.43 -2.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.02 0.00 0.95 0.91 0.91 0.82 4.36%
Adjusted Per Share Value based on latest NOSH - 158,473
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 172.45 147.99 147.83 156.82 161.23 146.09 127.48 5.16%
EPS 9.67 5.06 5.95 5.42 8.10 8.15 8.55 2.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0484 0.5977 0.00 0.9393 0.9003 0.6728 0.6137 9.33%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.60 0.58 0.45 0.73 0.56 0.62 0.56 -
P/RPS 0.34 0.23 0.30 0.46 0.34 0.31 0.33 0.49%
P/EPS 6.14 6.71 7.48 13.32 6.84 5.62 4.90 3.82%
EY 16.29 14.90 13.36 7.51 14.62 17.78 20.40 -3.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.00 0.77 0.62 0.68 0.68 -2.89%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 28/11/14 21/11/13 23/11/12 18/11/11 25/11/10 19/11/09 -
Price 0.685 0.58 0.45 0.46 0.60 0.65 0.43 -
P/RPS 0.39 0.23 0.30 0.29 0.37 0.33 0.25 7.68%
P/EPS 7.01 6.71 7.48 8.39 7.33 5.89 3.76 10.93%
EY 14.27 14.90 13.36 11.91 13.64 16.96 26.57 -9.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.57 0.00 0.48 0.66 0.71 0.52 3.78%

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