[WANGZNG] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 55.82%
YoY- 37.63%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 152,808 133,418 113,813 121,105 129,097 135,064 119,140 4.23%
PBT 12,780 9,234 6,681 8,761 6,408 10,618 10,079 4.03%
Tax -2,033 -15 -2,938 -2,650 -1,970 -2,618 -2,520 -3.51%
NP 10,747 9,219 3,743 6,111 4,438 8,000 7,559 6.03%
-
NP to SH 10,747 9,219 3,742 6,108 4,438 8,000 7,559 6.03%
-
Tax Rate 15.91% 0.16% 43.98% 30.25% 30.74% 24.66% 25.00% -
Total Cost 142,061 124,199 110,070 114,994 124,659 127,064 111,581 4.10%
-
Net Worth 179,116 169,781 163,316 158,649 152,159 144,444 109,172 8.59%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 4,755 3,966 3,963 3,172 3,170 3,174 2,966 8.17%
Div Payout % 44.25% 43.03% 105.93% 51.95% 71.43% 39.68% 39.25% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 179,116 169,781 163,316 158,649 152,159 144,444 109,172 8.59%
NOSH 158,510 158,674 158,559 158,649 158,500 158,730 118,665 4.93%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.03% 6.91% 3.29% 5.05% 3.44% 5.92% 6.34% -
ROE 6.00% 5.43% 2.29% 3.85% 2.92% 5.54% 6.92% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 96.40 84.08 71.78 76.34 81.45 85.09 100.40 -0.67%
EPS 6.78 5.81 2.36 3.85 2.80 5.04 6.37 1.04%
DPS 3.00 2.50 2.50 2.00 2.00 2.00 2.50 3.08%
NAPS 1.13 1.07 1.03 1.00 0.96 0.91 0.92 3.48%
Adjusted Per Share Value based on latest NOSH - 158,550
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 95.32 83.23 71.00 75.55 80.53 84.26 74.32 4.23%
EPS 6.70 5.75 2.33 3.81 2.77 4.99 4.72 6.00%
DPS 2.97 2.47 2.47 1.98 1.98 1.98 1.85 8.20%
NAPS 1.1174 1.0591 1.0188 0.9897 0.9492 0.9011 0.681 8.59%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.97 0.46 0.62 0.50 0.55 0.58 0.53 -
P/RPS 1.01 0.55 0.86 0.66 0.68 0.68 0.53 11.33%
P/EPS 14.31 7.92 26.27 12.99 19.64 11.51 8.32 9.45%
EY 6.99 12.63 3.81 7.70 5.09 8.69 12.02 -8.63%
DY 3.09 5.43 4.03 4.00 3.64 3.45 4.72 -6.81%
P/NAPS 0.86 0.43 0.60 0.50 0.57 0.64 0.58 6.77%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 27/08/15 27/08/14 22/08/13 24/08/12 26/08/11 26/08/10 -
Price 0.88 0.45 0.63 0.44 0.58 0.57 0.60 -
P/RPS 0.91 0.54 0.88 0.58 0.71 0.67 0.60 7.18%
P/EPS 12.98 7.75 26.69 11.43 20.71 11.31 9.42 5.48%
EY 7.70 12.91 3.75 8.75 4.83 8.84 10.62 -5.21%
DY 3.41 5.56 3.97 4.55 3.45 3.51 4.17 -3.29%
P/NAPS 0.78 0.42 0.61 0.44 0.60 0.63 0.65 3.08%

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