[WANGZNG] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -18.85%
YoY- -0.64%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 258,194 239,688 256,342 258,462 270,128 278,332 238,708 5.37%
PBT 12,816 7,244 17,122 17,245 21,236 17,976 16,237 -14.60%
Tax -3,940 -2,568 -3,707 -4,261 -5,236 -4,384 -3,489 8.44%
NP 8,876 4,676 13,415 12,984 16,000 13,592 12,748 -21.46%
-
NP to SH 8,876 4,676 13,415 12,984 16,000 13,592 12,748 -21.46%
-
Tax Rate 30.74% 35.45% 21.65% 24.71% 24.66% 24.39% 21.49% -
Total Cost 249,318 235,012 242,927 245,478 254,128 264,740 225,960 6.78%
-
Net Worth 152,159 148,494 147,469 144,325 144,444 139,730 131,041 10.48%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 6,340 - - - 6,349 - - -
Div Payout % 71.43% - - - 39.68% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 152,159 148,494 147,469 144,325 144,444 139,730 131,041 10.48%
NOSH 158,500 157,972 158,569 158,599 158,730 158,785 152,374 2.66%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.44% 1.95% 5.23% 5.02% 5.92% 4.88% 5.34% -
ROE 5.83% 3.15% 9.10% 9.00% 11.08% 9.73% 9.73% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 162.90 151.73 161.66 162.97 170.18 175.29 156.66 2.64%
EPS 5.60 2.96 8.46 8.19 10.08 8.56 10.40 -33.83%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.96 0.94 0.93 0.91 0.91 0.88 0.86 7.61%
Adjusted Per Share Value based on latest NOSH - 157,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 161.66 150.07 160.50 161.83 169.13 174.27 149.46 5.37%
EPS 5.56 2.93 8.40 8.13 10.02 8.51 7.98 -21.42%
DPS 3.97 0.00 0.00 0.00 3.98 0.00 0.00 -
NAPS 0.9527 0.9298 0.9233 0.9036 0.9044 0.8749 0.8205 10.48%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.55 0.55 0.56 0.56 0.58 0.58 0.61 -
P/RPS 0.34 0.36 0.35 0.34 0.34 0.33 0.39 -8.74%
P/EPS 9.82 18.58 6.62 6.84 5.75 6.78 7.29 21.99%
EY 10.18 5.38 15.11 14.62 17.38 14.76 13.72 -18.05%
DY 7.27 0.00 0.00 0.00 6.90 0.00 0.00 -
P/NAPS 0.57 0.59 0.60 0.62 0.64 0.66 0.71 -13.63%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 25/05/12 27/02/12 18/11/11 26/08/11 19/05/11 28/02/11 -
Price 0.58 0.54 0.57 0.60 0.57 0.58 0.60 -
P/RPS 0.36 0.36 0.35 0.37 0.33 0.33 0.38 -3.54%
P/EPS 10.36 18.24 6.74 7.33 5.65 6.78 7.17 27.83%
EY 9.66 5.48 14.84 13.64 17.68 14.76 13.94 -21.70%
DY 6.90 0.00 0.00 0.00 7.02 0.00 0.00 -
P/NAPS 0.60 0.57 0.61 0.66 0.63 0.66 0.70 -9.77%

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