[WANGZNG] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -16.61%
YoY- -8.98%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 264,461 238,024 265,897 246,249 237,495 227,548 218,452 3.23%
PBT 17,789 15,457 14,979 14,439 16,599 21,230 10,103 9.88%
Tax -10,385 -7,861 -5,349 -3,252 -4,308 -5,492 -2,596 25.98%
NP 7,404 7,596 9,630 11,187 12,291 15,738 7,507 -0.22%
-
NP to SH 7,403 7,677 9,625 11,187 12,291 15,738 7,507 -0.23%
-
Tax Rate 58.38% 50.86% 35.71% 22.52% 25.95% 25.87% 25.70% -
Total Cost 257,057 230,428 256,267 235,062 225,204 211,810 210,945 3.34%
-
Net Worth 168,140 161,567 155,530 148,494 139,730 105,525 92,323 10.50%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 3,970 3,171 3,173 3,173 2,970 1,898 - -
Div Payout % 53.64% 41.31% 32.97% 28.37% 24.16% 12.06% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 168,140 161,567 155,530 148,494 139,730 105,525 92,323 10.50%
NOSH 158,622 158,400 158,704 157,972 158,785 118,567 119,900 4.77%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.80% 3.19% 3.62% 4.54% 5.18% 6.92% 3.44% -
ROE 4.40% 4.75% 6.19% 7.53% 8.80% 14.91% 8.13% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 166.72 150.27 167.54 155.88 149.57 191.91 182.19 -1.46%
EPS 4.67 4.85 6.06 7.08 7.74 13.27 6.26 -4.76%
DPS 2.50 2.00 2.00 2.00 1.87 1.58 0.00 -
NAPS 1.06 1.02 0.98 0.94 0.88 0.89 0.77 5.46%
Adjusted Per Share Value based on latest NOSH - 157,972
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 164.98 148.48 165.87 153.62 148.15 141.95 136.28 3.23%
EPS 4.62 4.79 6.00 6.98 7.67 9.82 4.68 -0.21%
DPS 2.48 1.98 1.98 1.98 1.85 1.18 0.00 -
NAPS 1.0489 1.0079 0.9702 0.9263 0.8717 0.6583 0.5759 10.50%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.50 0.52 0.46 0.55 0.58 0.49 0.43 -
P/RPS 0.30 0.35 0.27 0.35 0.39 0.26 0.24 3.78%
P/EPS 10.71 10.73 7.58 7.77 7.49 3.69 6.87 7.67%
EY 9.33 9.32 13.18 12.88 13.35 27.09 14.56 -7.14%
DY 5.01 3.85 4.35 3.64 3.22 3.22 0.00 -
P/NAPS 0.47 0.51 0.47 0.59 0.66 0.55 0.56 -2.87%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 20/05/14 23/05/13 25/05/12 19/05/11 25/05/10 21/05/09 -
Price 0.50 0.55 0.46 0.54 0.58 0.50 0.50 -
P/RPS 0.30 0.37 0.27 0.35 0.39 0.26 0.27 1.77%
P/EPS 10.71 11.35 7.58 7.63 7.49 3.77 7.99 5.00%
EY 9.33 8.81 13.18 13.11 13.35 26.55 12.52 -4.78%
DY 5.01 3.64 4.35 3.70 3.22 3.16 0.00 -
P/NAPS 0.47 0.54 0.47 0.57 0.66 0.56 0.65 -5.25%

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