[WANGZNG] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -9.04%
YoY- -20.8%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 204,360 198,104 156,852 238,360 244,546 240,484 236,532 -9.27%
PBT 18,278 18,184 12,856 10,126 10,886 12,896 12,868 26.33%
Tax -4,569 -4,546 -3,216 -2,798 -2,830 -3,352 -3,344 23.10%
NP 13,709 13,638 9,640 7,328 8,056 9,544 9,524 27.45%
-
NP to SH 13,709 13,638 9,640 7,328 8,056 9,544 9,524 27.45%
-
Tax Rate 25.00% 25.00% 25.02% 27.63% 26.00% 25.99% 25.99% -
Total Cost 190,650 184,466 147,212 231,032 236,490 230,940 227,008 -10.97%
-
Net Worth 98,380 97,242 92,323 90,024 88,711 89,924 87,784 7.88%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 3,793 - - - - - -
Div Payout % - 27.82% - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 98,380 97,242 92,323 90,024 88,711 89,924 87,784 7.88%
NOSH 119,976 120,052 119,900 120,032 119,880 119,899 120,252 -0.15%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.71% 6.88% 6.15% 3.07% 3.29% 3.97% 4.03% -
ROE 13.93% 14.02% 10.44% 8.14% 9.08% 10.61% 10.85% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 170.33 165.01 130.82 198.58 203.99 200.57 196.70 -9.14%
EPS 11.43 11.36 8.04 6.11 6.72 7.96 7.92 27.67%
DPS 0.00 3.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.77 0.75 0.74 0.75 0.73 8.05%
Adjusted Per Share Value based on latest NOSH - 119,666
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 127.95 124.04 98.21 149.24 153.12 150.57 148.10 -9.28%
EPS 8.58 8.54 6.04 4.59 5.04 5.98 5.96 27.46%
DPS 0.00 2.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.616 0.6089 0.5781 0.5637 0.5554 0.563 0.5496 7.89%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.56 0.46 0.43 0.50 0.50 0.48 0.50 -
P/RPS 0.33 0.28 0.33 0.25 0.25 0.24 0.25 20.31%
P/EPS 4.90 4.05 5.35 8.19 7.44 6.03 6.31 -15.50%
EY 20.40 24.70 18.70 12.21 13.44 16.58 15.84 18.35%
DY 0.00 6.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.57 0.56 0.67 0.68 0.64 0.68 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 20/08/09 21/05/09 23/02/09 20/11/08 21/08/08 22/05/08 -
Price 0.43 0.51 0.50 0.50 0.45 0.50 0.50 -
P/RPS 0.25 0.31 0.38 0.25 0.22 0.25 0.25 0.00%
P/EPS 3.76 4.49 6.22 8.19 6.70 6.28 6.31 -29.16%
EY 26.57 22.27 16.08 12.21 14.93 15.92 15.84 41.13%
DY 0.00 6.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.63 0.65 0.67 0.61 0.67 0.68 -16.36%

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