[WANGZNG] QoQ TTM 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- -3.67%
YoY- -0.47%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 249,943 246,249 255,910 246,730 244,444 237,495 228,520 6.16%
PBT 12,912 14,439 17,122 17,820 18,493 16,599 17,954 -19.74%
Tax -3,058 -3,252 -3,706 -4,603 -4,772 -4,308 -4,674 -24.65%
NP 9,854 11,187 13,416 13,217 13,721 12,291 13,280 -18.05%
-
NP to SH 9,854 11,187 13,416 13,217 13,721 12,291 13,280 -18.05%
-
Tax Rate 23.68% 22.52% 21.64% 25.83% 25.80% 25.95% 26.03% -
Total Cost 240,089 235,062 242,494 233,513 230,723 225,204 215,240 7.56%
-
Net Worth 152,341 148,494 147,396 143,780 144,407 139,730 115,208 20.49%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,173 3,173 3,173 3,173 3,173 2,970 2,970 4.51%
Div Payout % 32.21% 28.37% 23.66% 24.01% 23.13% 24.16% 22.36% -
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 152,341 148,494 147,396 143,780 144,407 139,730 115,208 20.49%
NOSH 158,689 157,972 158,491 157,999 158,689 158,785 133,963 11.96%
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 3.94% 4.54% 5.24% 5.36% 5.61% 5.18% 5.81% -
ROE 6.47% 7.53% 9.10% 9.19% 9.50% 8.80% 11.53% -
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 157.50 155.88 161.47 156.16 154.04 149.57 170.58 -5.18%
EPS 6.21 7.08 8.46 8.37 8.65 7.74 9.91 -26.79%
DPS 2.00 2.00 2.00 2.01 2.00 1.87 2.22 -6.72%
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 156.49 154.18 160.23 154.48 153.05 148.70 143.08 6.16%
EPS 6.17 7.00 8.40 8.28 8.59 7.70 8.31 -18.01%
DPS 1.99 1.99 1.99 1.99 1.99 1.86 1.86 4.61%
NAPS 0.9538 0.9298 0.9229 0.9002 0.9042 0.8749 0.7213 20.49%
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 0.35 0.35 0.35 0.36 0.38 0.39 0.36 -1.86%
P/EPS 8.86 7.77 6.62 6.69 6.71 7.49 6.15 27.58%
EY 11.29 12.88 15.12 14.94 14.91 13.35 16.25 -21.57%
DY 3.64 3.64 3.57 3.59 3.45 3.22 3.63 0.18%
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 0.37 0.35 0.35 0.38 0.37 0.39 0.35 3.77%
P/EPS 9.34 7.63 6.73 7.17 6.59 7.49 6.05 33.61%
EY 10.71 13.11 14.85 13.94 15.17 13.35 16.52 -25.11%
DY 3.45 3.70 3.51 3.35 3.51 3.22 3.70 -4.56%
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