[WANGZNG] YoY TTM 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- -11.23%
YoY- -13.29%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 311,940 273,481 239,401 251,572 249,943 244,444 226,241 5.49%
PBT 20,281 20,934 14,740 13,699 12,912 18,493 19,582 0.58%
Tax -5,152 -8,328 -7,966 -5,149 -3,058 -4,772 -5,081 0.23%
NP 15,129 12,606 6,774 8,550 9,854 13,721 14,501 0.70%
-
NP to SH 15,129 12,605 6,856 8,544 9,854 13,721 14,501 0.70%
-
Tax Rate 25.40% 39.78% 54.04% 37.59% 23.68% 25.80% 25.95% -
Total Cost 296,811 260,875 232,627 243,022 240,089 230,723 211,740 5.78%
-
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 % 31.42% 31.47% 57.92% 37.11% 32.21% 23.13% 20.48% -
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 4.85% 4.61% 2.83% 3.40% 3.94% 5.61% 6.41% -
ROE 8.45% 7.42% 4.19% 5.39% 6.47% 9.50% 13.27% -
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 196.84 172.36 150.72 158.67 157.50 154.04 190.44 0.55%
EPS 9.55 7.94 4.32 5.39 6.21 8.65 12.21 -4.00%
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 194.59 170.60 149.34 156.94 155.92 152.49 141.13 5.49%
EPS 9.44 7.86 4.28 5.33 6.15 8.56 9.05 0.70%
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 0.49 0.27 0.41 0.32 0.35 0.38 0.28 9.76%
P/EPS 10.16 5.79 14.36 9.28 8.86 6.71 4.34 15.21%
EY 9.84 17.27 6.96 10.78 11.29 14.91 23.03 -13.20%
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 0.45 0.26 0.42 0.28 0.37 0.37 0.32 5.84%
P/EPS 9.22 5.66 14.60 8.17 9.34 6.59 4.92 11.02%
EY 10.85 17.65 6.85 12.25 10.71 15.17 20.34 -9.93%
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