[WANGZNG] QoQ Cumulative 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- 29.66%
YoY- -4.68%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 135,064 69,583 238,708 175,637 119,140 60,608 206,154 -24.62%
PBT 10,618 4,494 16,237 13,068 10,079 5,849 18,454 -30.89%
Tax -2,618 -1,096 -3,489 -3,267 -2,520 -1,462 -4,571 -31.10%
NP 8,000 3,398 12,748 9,801 7,559 4,387 13,883 -30.82%
-
NP to SH 8,000 3,398 12,748 9,801 7,559 4,387 13,883 -30.82%
-
Tax Rate 24.66% 24.39% 21.49% 25.00% 25.00% 25.00% 24.77% -
Total Cost 127,064 66,185 225,960 165,836 111,581 56,221 192,271 -24.18%
-
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 3,174 - - - 2,966 - - -
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 5.54% 2.43% 9.73% 9.09% 6.92% 4.16% 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 85.09 43.82 156.66 148.20 100.40 51.12 171.83 -37.48%
EPS 5.04 2.14 10.40 8.27 6.37 3.70 11.60 -42.72%
DPS 2.00 0.00 0.00 0.00 2.50 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 84.57 43.57 149.46 109.97 74.60 37.95 129.08 -24.62%
EPS 5.01 2.13 7.98 6.14 4.73 2.75 8.69 -30.79%
DPS 1.99 0.00 0.00 0.00 1.86 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 0.68 1.32 0.39 0.42 0.53 0.96 0.29 76.77%
P/EPS 11.51 27.10 7.29 7.50 8.32 13.24 4.32 92.53%
EY 8.69 3.69 13.72 13.34 12.02 7.55 23.14 -48.04%
DY 3.45 0.00 0.00 0.00 4.72 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 0.67 1.32 0.38 0.44 0.60 0.98 0.29 75.03%
P/EPS 11.31 27.10 7.17 7.86 9.42 13.51 4.23 92.98%
EY 8.84 3.69 13.94 12.72 10.62 7.40 23.62 -48.15%
DY 3.51 0.00 0.00 0.00 4.17 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