[WANGZNG] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 17.09%
YoY- 9.79%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 221,496 207,327 177,925 177,734 188,538 193,847 175,637 3.93%
PBT 16,903 12,438 14,742 14,166 9,454 12,934 13,068 4.37%
Tax -4,641 -816 -8,655 -7,012 -2,940 -3,196 -3,267 6.01%
NP 12,262 11,622 6,087 7,154 6,514 9,738 9,801 3.80%
-
NP to SH 12,262 11,622 6,087 7,152 6,514 9,738 9,801 3.80%
-
Tax Rate 27.46% 6.56% 58.71% 49.50% 31.10% 24.71% 25.00% -
Total Cost 209,234 195,705 171,838 170,580 182,024 184,109 165,836 3.94%
-
Net Worth 176,077 168,067 95,813 0 150,566 144,325 107,846 8.50%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 4,758 - - - - - - -
Div Payout % 38.81% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 176,077 168,067 95,813 0 150,566 144,325 107,846 8.50%
NOSH 158,628 158,553 93,935 158,580 158,491 158,599 118,512 4.97%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.54% 5.61% 3.42% 4.03% 3.46% 5.02% 5.58% -
ROE 6.96% 6.92% 6.35% 0.00% 4.33% 6.75% 9.09% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 139.63 130.76 189.41 112.08 118.96 122.22 148.20 -0.98%
EPS 7.73 7.33 6.48 6.70 4.11 6.14 8.27 -1.11%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.06 1.02 0.00 0.95 0.91 0.91 3.36%
Adjusted Per Share Value based on latest NOSH - 158,181
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 138.17 129.33 110.99 110.87 117.61 120.93 109.57 3.93%
EPS 7.65 7.25 3.80 4.46 4.06 6.07 6.11 3.81%
DPS 2.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0984 1.0484 0.5977 0.00 0.9393 0.9003 0.6728 8.50%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.865 0.60 0.58 0.45 0.73 0.56 0.62 -
P/RPS 0.62 0.46 0.31 0.40 0.61 0.46 0.42 6.70%
P/EPS 11.19 8.19 8.95 9.98 17.76 9.12 7.50 6.88%
EY 8.94 12.22 11.17 10.02 5.63 10.96 13.34 -6.44%
DY 3.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.57 0.57 0.00 0.77 0.62 0.68 2.31%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 26/11/15 28/11/14 21/11/13 23/11/12 18/11/11 25/11/10 -
Price 0.83 0.685 0.58 0.45 0.46 0.60 0.65 -
P/RPS 0.59 0.52 0.31 0.40 0.39 0.49 0.44 5.00%
P/EPS 10.74 9.35 8.95 9.98 11.19 9.77 7.86 5.33%
EY 9.31 10.70 11.17 10.02 8.93 10.23 12.72 -5.06%
DY 3.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.65 0.57 0.00 0.48 0.66 0.71 0.91%

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