[WANGZNG] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 124.16%
YoY- 235.33%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 299,276 272,684 230,344 265,020 239,688 278,332 242,432 3.56%
PBT 13,088 13,956 16,324 21,776 7,244 17,976 23,396 -9.21%
Tax -3,380 -3,356 -6,820 -6,088 -2,568 -4,384 -5,848 -8.72%
NP 9,708 10,600 9,504 15,688 4,676 13,592 17,548 -9.38%
-
NP to SH 9,708 10,596 9,504 15,680 4,676 13,592 17,548 -9.38%
-
Tax Rate 25.83% 24.05% 41.78% 27.96% 35.45% 24.39% 25.00% -
Total Cost 289,568 262,084 220,840 249,332 235,012 264,740 224,884 4.29%
-
Net Worth 171,317 168,140 161,567 155,530 148,494 139,730 105,525 8.40%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 171,317 168,140 161,567 155,530 148,494 139,730 105,525 8.40%
NOSH 158,627 158,622 158,400 158,704 157,972 158,785 118,567 4.96%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.24% 3.89% 4.13% 5.92% 1.95% 4.88% 7.24% -
ROE 5.67% 6.30% 5.88% 10.08% 3.15% 9.73% 16.63% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 188.67 171.91 145.42 166.99 151.73 175.29 204.47 -1.33%
EPS 6.12 6.68 6.00 9.88 2.96 8.56 14.80 -13.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.06 1.02 0.98 0.94 0.88 0.89 3.27%
Adjusted Per Share Value based on latest NOSH - 158,704
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 186.69 170.11 143.69 165.33 149.52 173.63 151.23 3.56%
EPS 6.06 6.61 5.93 9.78 2.92 8.48 10.95 -9.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0687 1.0489 1.0079 0.9702 0.9263 0.8717 0.6583 8.40%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.73 0.50 0.52 0.46 0.55 0.58 0.49 -
P/RPS 0.39 0.29 0.36 0.28 0.36 0.33 0.24 8.42%
P/EPS 11.93 7.49 8.67 4.66 18.58 6.78 3.31 23.79%
EY 8.38 13.36 11.54 21.48 5.38 14.76 30.20 -19.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.47 0.51 0.47 0.59 0.66 0.55 3.59%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 21/05/15 20/05/14 23/05/13 25/05/12 19/05/11 25/05/10 -
Price 0.97 0.50 0.55 0.46 0.54 0.58 0.50 -
P/RPS 0.51 0.29 0.38 0.28 0.36 0.33 0.24 13.37%
P/EPS 15.85 7.49 9.17 4.66 18.24 6.78 3.38 29.34%
EY 6.31 13.36 10.91 21.48 5.48 14.76 29.60 -22.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.47 0.54 0.47 0.57 0.66 0.56 8.22%

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