[WANGZNG] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 40.02%
YoY- -13.96%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 299,198 264,461 238,024 265,897 246,249 237,495 227,548 4.66%
PBT 16,518 17,789 15,457 14,979 14,439 16,599 21,230 -4.09%
Tax -3,140 -10,385 -7,861 -5,349 -3,252 -4,308 -5,492 -8.88%
NP 13,378 7,404 7,596 9,630 11,187 12,291 15,738 -2.66%
-
NP to SH 13,378 7,403 7,677 9,625 11,187 12,291 15,738 -2.66%
-
Tax Rate 19.01% 58.38% 50.86% 35.71% 22.52% 25.95% 25.87% -
Total Cost 285,820 257,057 230,428 256,267 235,062 225,204 211,810 5.11%
-
Net Worth 171,317 168,140 161,567 155,530 148,494 139,730 105,525 8.40%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,966 3,970 3,171 3,173 3,173 2,970 1,898 13.05%
Div Payout % 29.65% 53.64% 41.31% 32.97% 28.37% 24.16% 12.06% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 171,317 168,140 161,567 155,530 148,494 139,730 105,525 8.40%
NOSH 158,627 158,622 158,400 158,704 157,972 158,785 118,567 4.96%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.47% 2.80% 3.19% 3.62% 4.54% 5.18% 6.92% -
ROE 7.81% 4.40% 4.75% 6.19% 7.53% 8.80% 14.91% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 188.62 166.72 150.27 167.54 155.88 149.57 191.91 -0.28%
EPS 8.43 4.67 4.85 6.06 7.08 7.74 13.27 -7.27%
DPS 2.50 2.50 2.00 2.00 2.00 1.87 1.58 7.94%
NAPS 1.08 1.06 1.02 0.98 0.94 0.88 0.89 3.27%
Adjusted Per Share Value based on latest NOSH - 158,704
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 187.33 165.58 149.03 166.48 154.18 148.70 142.47 4.66%
EPS 8.38 4.64 4.81 6.03 7.00 7.70 9.85 -2.65%
DPS 2.48 2.49 1.99 1.99 1.99 1.86 1.19 13.00%
NAPS 1.0727 1.0528 1.0116 0.9738 0.9298 0.8749 0.6607 8.40%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.73 0.50 0.52 0.46 0.55 0.58 0.49 -
P/RPS 0.39 0.30 0.35 0.27 0.35 0.39 0.26 6.98%
P/EPS 8.66 10.71 10.73 7.58 7.77 7.49 3.69 15.26%
EY 11.55 9.33 9.32 13.18 12.88 13.35 27.09 -13.23%
DY 3.42 5.01 3.85 4.35 3.64 3.22 3.22 1.00%
P/NAPS 0.68 0.47 0.51 0.47 0.59 0.66 0.55 3.59%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 21/05/15 20/05/14 23/05/13 25/05/12 19/05/11 25/05/10 -
Price 0.97 0.50 0.55 0.46 0.54 0.58 0.50 -
P/RPS 0.51 0.30 0.37 0.27 0.35 0.39 0.26 11.87%
P/EPS 11.50 10.71 11.35 7.58 7.63 7.49 3.77 20.40%
EY 8.69 9.33 8.81 13.18 13.11 13.35 26.55 -16.97%
DY 2.58 5.01 3.64 4.35 3.70 3.22 3.16 -3.32%
P/NAPS 0.90 0.47 0.54 0.47 0.57 0.66 0.56 8.22%

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