[WANGZNG] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 0.52%
YoY- 70.18%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 238,280 242,432 206,154 204,360 198,104 156,852 238,360 -0.02%
PBT 20,158 23,396 18,454 18,278 18,184 12,856 10,126 58.44%
Tax -5,040 -5,848 -4,571 -4,569 -4,546 -3,216 -2,798 48.20%
NP 15,118 17,548 13,883 13,709 13,638 9,640 7,328 62.27%
-
NP to SH 15,118 17,548 13,883 13,709 13,638 9,640 7,328 62.27%
-
Tax Rate 25.00% 25.00% 24.77% 25.00% 25.00% 25.02% 27.63% -
Total Cost 223,162 224,884 192,271 190,650 184,466 147,212 231,032 -2.29%
-
Net Worth 109,172 105,525 101,977 98,380 97,242 92,323 90,024 13.75%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 5,933 - - - 3,793 - - -
Div Payout % 39.25% - - - 27.82% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 109,172 105,525 101,977 98,380 97,242 92,323 90,024 13.75%
NOSH 118,665 118,567 119,973 119,976 120,052 119,900 120,032 -0.76%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.34% 7.24% 6.73% 6.71% 6.88% 6.15% 3.07% -
ROE 13.85% 16.63% 13.61% 13.93% 14.02% 10.44% 8.14% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 200.80 204.47 171.83 170.33 165.01 130.82 198.58 0.74%
EPS 12.74 14.80 11.60 11.43 11.36 8.04 6.11 63.43%
DPS 5.00 0.00 0.00 0.00 3.16 0.00 0.00 -
NAPS 0.92 0.89 0.85 0.82 0.81 0.77 0.75 14.63%
Adjusted Per Share Value based on latest NOSH - 119,826
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 149.19 151.79 129.08 127.95 124.04 98.21 149.24 -0.02%
EPS 9.47 10.99 8.69 8.58 8.54 6.04 4.59 62.28%
DPS 3.71 0.00 0.00 0.00 2.38 0.00 0.00 -
NAPS 0.6835 0.6607 0.6385 0.616 0.6089 0.5781 0.5637 13.74%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.53 0.49 0.50 0.56 0.46 0.43 0.50 -
P/RPS 0.26 0.24 0.29 0.33 0.28 0.33 0.25 2.65%
P/EPS 4.16 3.31 4.32 4.90 4.05 5.35 8.19 -36.41%
EY 24.04 30.20 23.14 20.40 24.70 18.70 12.21 57.28%
DY 9.43 0.00 0.00 0.00 6.87 0.00 0.00 -
P/NAPS 0.58 0.55 0.59 0.68 0.57 0.56 0.67 -9.19%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 23/02/10 19/11/09 20/08/09 21/05/09 23/02/09 -
Price 0.60 0.50 0.49 0.43 0.51 0.50 0.50 -
P/RPS 0.30 0.24 0.29 0.25 0.31 0.38 0.25 12.96%
P/EPS 4.71 3.38 4.23 3.76 4.49 6.22 8.19 -30.91%
EY 21.23 29.60 23.62 26.57 22.27 16.08 12.21 44.74%
DY 8.33 0.00 0.00 0.00 6.20 0.00 0.00 -
P/NAPS 0.65 0.56 0.58 0.52 0.63 0.65 0.67 -2.00%

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