[WANGZNG] YoY TTM 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- -12.08%
YoY- -26.3%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 306,719 283,278 245,907 249,737 250,601 246,730 228,520 5.02%
PBT 21,199 16,081 19,256 14,195 13,642 17,820 17,954 2.80%
Tax -6,959 -3,415 -11,181 -6,678 -3,450 -4,603 -4,674 6.85%
NP 14,240 12,666 8,075 7,517 10,192 13,217 13,280 1.16%
-
NP to SH 14,240 12,665 8,156 7,512 10,192 13,217 13,280 1.16%
-
Tax Rate 32.83% 21.24% 58.07% 47.04% 25.29% 25.83% 26.03% -
Total Cost 292,479 270,612 237,832 242,220 240,409 233,513 215,240 5.23%
-
Net Worth 175,171 167,647 70,815 0 150,549 143,780 107,948 8.39%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 4,754 3,966 3,970 3,171 3,173 3,173 2,970 8.14%
Div Payout % 33.39% 31.32% 48.69% 42.21% 31.14% 24.01% 22.36% -
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 175,171 167,647 70,815 0 150,549 143,780 107,948 8.39%
NOSH 157,812 158,157 70,815 158,181 158,473 157,999 118,624 4.86%
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 4.64% 4.47% 3.28% 3.01% 4.07% 5.36% 5.81% -
ROE 8.13% 7.55% 11.52% 0.00% 6.77% 9.19% 12.30% -
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 194.36 179.11 347.25 157.88 158.13 156.16 192.64 0.14%
EPS 9.02 8.01 11.52 4.75 6.43 8.37 11.20 -3.54%
DPS 3.00 2.50 5.61 2.00 2.00 2.01 2.50 3.08%
NAPS 1.11 1.06 1.00 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 191.34 176.71 153.40 155.79 156.33 153.92 142.56 5.02%
EPS 8.88 7.90 5.09 4.69 6.36 8.25 8.28 1.17%
DPS 2.97 2.47 2.48 1.98 1.98 1.98 1.85 8.20%
NAPS 1.0928 1.0458 0.4418 0.00 0.9392 0.8969 0.6734 8.39%
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 0.45 0.33 0.17 0.29 0.46 0.36 0.32 5.84%
P/EPS 9.59 7.49 5.04 9.48 11.35 6.69 5.54 9.56%
EY 10.43 13.35 19.86 10.55 8.81 14.94 18.06 -8.73%
DY 3.47 4.17 9.67 4.44 2.74 3.59 4.03 -2.46%
P/NAPS 0.78 0.57 0.58 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 0.43 0.38 0.17 0.29 0.29 0.38 0.34 3.98%
P/EPS 9.20 8.55 5.04 9.48 7.15 7.17 5.81 7.95%
EY 10.87 11.69 19.86 10.55 13.98 13.94 17.22 -7.37%
DY 3.61 3.65 9.67 4.44 4.35 3.35 3.85 -1.06%
P/NAPS 0.75 0.65 0.58 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