[WANGZNG] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 26.4%
YoY- 82.03%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 238,708 234,182 238,280 242,432 206,154 204,360 198,104 13.19%
PBT 16,237 17,424 20,158 23,396 18,454 18,278 18,184 -7.25%
Tax -3,489 -4,356 -5,040 -5,848 -4,571 -4,569 -4,546 -16.13%
NP 12,748 13,068 15,118 17,548 13,883 13,709 13,638 -4.38%
-
NP to SH 12,748 13,068 15,118 17,548 13,883 13,709 13,638 -4.38%
-
Tax Rate 21.49% 25.00% 25.00% 25.00% 24.77% 25.00% 25.00% -
Total Cost 225,960 221,114 223,162 224,884 192,271 190,650 184,466 14.44%
-
Net Worth 131,041 107,846 109,172 105,525 101,977 98,380 97,242 21.93%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 5,933 - - - 3,793 -
Div Payout % - - 39.25% - - - 27.82% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 131,041 107,846 109,172 105,525 101,977 98,380 97,242 21.93%
NOSH 152,374 118,512 118,665 118,567 119,973 119,976 120,052 17.17%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.34% 5.58% 6.34% 7.24% 6.73% 6.71% 6.88% -
ROE 9.73% 12.12% 13.85% 16.63% 13.61% 13.93% 14.02% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 156.66 197.60 200.80 204.47 171.83 170.33 165.01 -3.39%
EPS 10.40 11.03 12.74 14.80 11.60 11.43 11.36 -5.70%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.16 -
NAPS 0.86 0.91 0.92 0.89 0.85 0.82 0.81 4.06%
Adjusted Per Share Value based on latest NOSH - 118,567
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 149.46 146.63 149.19 151.79 129.08 127.95 124.04 13.19%
EPS 7.98 8.18 9.47 10.99 8.69 8.58 8.54 -4.40%
DPS 0.00 0.00 3.71 0.00 0.00 0.00 2.38 -
NAPS 0.8205 0.6752 0.6835 0.6607 0.6385 0.616 0.6089 21.93%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.61 0.62 0.53 0.49 0.50 0.56 0.46 -
P/RPS 0.39 0.31 0.26 0.24 0.29 0.33 0.28 24.64%
P/EPS 7.29 5.62 4.16 3.31 4.32 4.90 4.05 47.81%
EY 13.72 17.78 24.04 30.20 23.14 20.40 24.70 -32.35%
DY 0.00 0.00 9.43 0.00 0.00 0.00 6.87 -
P/NAPS 0.71 0.68 0.58 0.55 0.59 0.68 0.57 15.72%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 26/08/10 25/05/10 23/02/10 19/11/09 20/08/09 -
Price 0.60 0.65 0.60 0.50 0.49 0.43 0.51 -
P/RPS 0.38 0.33 0.30 0.24 0.29 0.25 0.31 14.49%
P/EPS 7.17 5.89 4.71 3.38 4.23 3.76 4.49 36.50%
EY 13.94 16.96 21.23 29.60 23.62 26.57 22.27 -26.76%
DY 0.00 0.00 8.33 0.00 0.00 0.00 6.20 -
P/NAPS 0.70 0.71 0.65 0.56 0.58 0.52 0.63 7.25%

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