[WANGZNG] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 3.32%
YoY- 5.23%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 253,876 245,396 259,523 256,342 238,708 206,154 238,360 1.05%
PBT 18,228 18,695 12,099 17,122 16,237 18,454 10,126 10.28%
Tax -11,342 -9,537 -5,101 -3,707 -3,489 -4,571 -2,798 26.25%
NP 6,886 9,158 6,998 13,415 12,748 13,883 7,328 -1.03%
-
NP to SH 6,886 9,237 6,995 13,415 12,748 13,883 7,328 -1.03%
-
Tax Rate 62.22% 51.01% 42.16% 21.65% 21.49% 24.77% 27.63% -
Total Cost 246,990 236,238 252,525 242,927 225,960 192,271 231,032 1.11%
-
Net Worth 163,335 158,490 150,533 147,469 131,041 101,977 90,024 10.43%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 163,335 158,490 150,533 147,469 131,041 101,977 90,024 10.43%
NOSH 158,577 158,490 158,456 158,569 152,374 119,973 120,032 4.74%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 2.71% 3.73% 2.70% 5.23% 5.34% 6.73% 3.07% -
ROE 4.22% 5.83% 4.65% 9.10% 9.73% 13.61% 8.14% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 160.10 154.83 163.78 161.66 156.66 171.83 198.58 -3.52%
EPS 4.34 5.83 4.41 8.46 10.40 11.60 6.11 -5.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.00 0.95 0.93 0.86 0.85 0.75 5.42%
Adjusted Per Share Value based on latest NOSH - 158,491
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 158.37 153.08 161.90 159.91 148.91 128.60 148.69 1.05%
EPS 4.30 5.76 4.36 8.37 7.95 8.66 4.57 -1.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0189 0.9887 0.9391 0.9199 0.8175 0.6362 0.5616 10.43%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.48 0.45 0.45 0.56 0.61 0.50 0.50 -
P/RPS 0.30 0.29 0.27 0.35 0.39 0.29 0.25 3.08%
P/EPS 11.05 7.72 10.19 6.62 7.29 4.32 8.19 5.11%
EY 9.05 12.95 9.81 15.11 13.72 23.14 12.21 -4.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.47 0.60 0.71 0.59 0.67 -5.73%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 27/02/12 28/02/11 23/02/10 23/02/09 -
Price 0.54 0.50 0.41 0.57 0.60 0.49 0.50 -
P/RPS 0.34 0.32 0.25 0.35 0.38 0.29 0.25 5.25%
P/EPS 12.44 8.58 9.29 6.74 7.17 4.23 8.19 7.21%
EY 8.04 11.66 10.77 14.84 13.94 23.62 12.21 -6.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.43 0.61 0.70 0.58 0.67 -4.13%

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