[WANGZNG] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -13.56%
YoY- -4.68%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 270,128 278,332 238,708 234,182 238,280 242,432 206,154 19.80%
PBT 21,236 17,976 16,237 17,424 20,158 23,396 18,454 9.84%
Tax -5,236 -4,384 -3,489 -4,356 -5,040 -5,848 -4,571 9.50%
NP 16,000 13,592 12,748 13,068 15,118 17,548 13,883 9.95%
-
NP to SH 16,000 13,592 12,748 13,068 15,118 17,548 13,883 9.95%
-
Tax Rate 24.66% 24.39% 21.49% 25.00% 25.00% 25.00% 24.77% -
Total Cost 254,128 264,740 225,960 221,114 223,162 224,884 192,271 20.49%
-
Net Worth 144,444 139,730 131,041 107,846 109,172 105,525 101,977 26.20%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 6,349 - - - 5,933 - - -
Div Payout % 39.68% - - - 39.25% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 144,444 139,730 131,041 107,846 109,172 105,525 101,977 26.20%
NOSH 158,730 158,785 152,374 118,512 118,665 118,567 119,973 20.57%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.92% 4.88% 5.34% 5.58% 6.34% 7.24% 6.73% -
ROE 11.08% 9.73% 9.73% 12.12% 13.85% 16.63% 13.61% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 170.18 175.29 156.66 197.60 200.80 204.47 171.83 -0.64%
EPS 10.08 8.56 10.40 11.03 12.74 14.80 11.60 -8.96%
DPS 4.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.91 0.88 0.86 0.91 0.92 0.89 0.85 4.66%
Adjusted Per Share Value based on latest NOSH - 118,624
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 169.13 174.27 149.46 146.63 149.19 151.79 129.08 19.79%
EPS 10.02 8.51 7.98 8.18 9.47 10.99 8.69 9.98%
DPS 3.98 0.00 0.00 0.00 3.71 0.00 0.00 -
NAPS 0.9044 0.8749 0.8205 0.6752 0.6835 0.6607 0.6385 26.20%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.58 0.58 0.61 0.62 0.53 0.49 0.50 -
P/RPS 0.34 0.33 0.39 0.31 0.26 0.24 0.29 11.21%
P/EPS 5.75 6.78 7.29 5.62 4.16 3.31 4.32 21.06%
EY 17.38 14.76 13.72 17.78 24.04 30.20 23.14 -17.41%
DY 6.90 0.00 0.00 0.00 9.43 0.00 0.00 -
P/NAPS 0.64 0.66 0.71 0.68 0.58 0.55 0.59 5.58%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 19/05/11 28/02/11 25/11/10 26/08/10 25/05/10 23/02/10 -
Price 0.57 0.58 0.60 0.65 0.60 0.50 0.49 -
P/RPS 0.33 0.33 0.38 0.33 0.30 0.24 0.29 9.02%
P/EPS 5.65 6.78 7.17 5.89 4.71 3.38 4.23 21.34%
EY 17.68 14.76 13.94 16.96 21.23 29.60 23.62 -17.60%
DY 7.02 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.63 0.66 0.70 0.71 0.65 0.56 0.58 5.68%

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