[WANGZNG] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -7.45%
YoY- -21.9%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 255,910 246,730 244,444 237,495 228,520 228,520 226,241 8.53%
PBT 17,122 17,820 18,493 16,599 17,954 17,954 19,582 -8.53%
Tax -3,706 -4,603 -4,772 -4,308 -4,674 -4,674 -5,081 -18.92%
NP 13,416 13,217 13,721 12,291 13,280 13,280 14,501 -5.03%
-
NP to SH 13,416 13,217 13,721 12,291 13,280 13,280 14,501 -5.03%
-
Tax Rate 21.64% 25.83% 25.80% 25.95% 26.03% 26.03% 25.95% -
Total Cost 242,494 233,513 230,723 225,204 215,240 215,240 211,740 9.43%
-
Net Worth 147,396 143,780 144,407 139,730 115,208 107,948 109,297 21.99%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 3,173 3,173 3,173 2,970 2,970 2,970 2,970 4.49%
Div Payout % 23.66% 24.01% 23.13% 24.16% 22.36% 22.36% 20.48% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 147,396 143,780 144,407 139,730 115,208 107,948 109,297 21.99%
NOSH 158,491 157,999 158,689 158,785 133,963 118,624 118,801 21.12%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.24% 5.36% 5.61% 5.18% 5.81% 5.81% 6.41% -
ROE 9.10% 9.19% 9.50% 8.80% 11.53% 12.30% 13.27% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 161.47 156.16 154.04 149.57 170.58 192.64 190.44 -10.39%
EPS 8.46 8.37 8.65 7.74 9.91 11.20 12.21 -21.64%
DPS 2.00 2.01 2.00 1.87 2.22 2.50 2.50 -13.78%
NAPS 0.93 0.91 0.91 0.88 0.86 0.91 0.92 0.72%
Adjusted Per Share Value based on latest NOSH - 158,785
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 160.23 154.48 153.05 148.70 143.08 143.08 141.65 8.53%
EPS 8.40 8.28 8.59 7.70 8.31 8.31 9.08 -5.04%
DPS 1.99 1.99 1.99 1.86 1.86 1.86 1.86 4.59%
NAPS 0.9229 0.9002 0.9042 0.8749 0.7213 0.6759 0.6843 22.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.56 0.56 0.58 0.58 0.61 0.62 0.53 -
P/RPS 0.35 0.36 0.38 0.39 0.36 0.32 0.28 15.99%
P/EPS 6.62 6.69 6.71 7.49 6.15 5.54 4.34 32.40%
EY 15.12 14.94 14.91 13.35 16.25 18.06 23.03 -24.40%
DY 3.57 3.59 3.45 3.22 3.63 4.03 4.72 -16.94%
P/NAPS 0.60 0.62 0.64 0.66 0.71 0.68 0.58 2.27%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 18/11/11 26/08/11 19/05/11 28/02/11 25/11/10 26/08/10 -
Price 0.57 0.60 0.57 0.58 0.60 0.65 0.60 -
P/RPS 0.35 0.38 0.37 0.39 0.35 0.34 0.32 6.13%
P/EPS 6.73 7.17 6.59 7.49 6.05 5.81 4.92 23.15%
EY 14.85 13.94 15.17 13.35 16.52 17.22 20.34 -18.87%
DY 3.51 3.35 3.51 3.22 3.70 3.85 4.17 -10.82%
P/NAPS 0.61 0.66 0.63 0.66 0.70 0.71 0.65 -4.13%

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