[WANGZNG] YoY 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- -44.18%
YoY- -33.07%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 77,989 65,247 56,227 54,850 69,175 65,481 58,532 4.89%
PBT 9,508 5,745 2,600 3,317 4,597 6,124 4,230 14.43%
Tax -1,188 824 -1,233 -1,128 -1,328 -1,522 -1,058 1.94%
NP 8,320 6,569 1,367 2,189 3,269 4,602 3,172 17.41%
-
NP to SH 8,320 6,569 1,367 2,188 3,269 4,602 3,172 17.41%
-
Tax Rate 12.49% -14.34% 47.42% 34.01% 28.89% 24.85% 25.01% -
Total Cost 69,669 58,678 54,860 52,661 65,906 60,879 55,360 3.90%
-
Net Worth 179,078 169,778 163,602 158,550 152,341 144,407 109,297 8.56%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 4,754 3,966 3,970 3,171 3,173 3,173 2,970 8.14%
Div Payout % 57.14% 60.39% 290.49% 144.93% 97.09% 68.97% 93.63% -
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 179,078 169,778 163,602 158,550 152,341 144,407 109,297 8.56%
NOSH 158,476 158,671 158,837 158,550 158,689 158,689 118,801 4.91%
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 10.67% 10.07% 2.43% 3.99% 4.73% 7.03% 5.42% -
ROE 4.65% 3.87% 0.84% 1.38% 2.15% 3.19% 2.90% -
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 49.21 41.12 35.40 34.59 43.59 41.26 49.27 -0.02%
EPS 5.25 4.14 0.86 1.38 2.06 2.90 2.67 11.91%
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 48.65 40.70 35.08 34.22 43.15 40.85 36.51 4.89%
EPS 5.19 4.10 0.85 1.36 2.04 2.87 1.98 17.40%
DPS 2.97 2.47 2.48 1.98 1.98 1.98 1.85 8.20%
NAPS 1.1171 1.0591 1.0206 0.9891 0.9503 0.9008 0.6818 8.56%
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 1.97 1.12 1.75 1.45 1.26 1.41 1.08 10.52%
P/EPS 18.48 11.11 72.04 36.23 26.70 20.00 19.85 -1.18%
EY 5.41 9.00 1.39 2.76 3.75 5.00 5.04 1.18%
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 1.79 1.09 1.78 1.27 1.33 1.38 1.22 6.59%
P/EPS 16.76 10.87 73.20 31.88 28.16 19.66 22.47 -4.76%
EY 5.97 9.20 1.37 3.14 3.55 5.09 4.45 5.01%
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