[WANGZNG] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 39.61%
YoY- -52.99%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 234,183 217,115 200,821 185,529 175,305 176,008 174,589 21.64%
PBT 16,205 14,748 12,674 7,324 5,086 15,965 15,011 5.23%
Tax -4,310 -3,949 -3,422 -1,561 -958 -4,022 -4,203 1.69%
NP 11,895 10,799 9,252 5,763 4,128 11,943 10,808 6.60%
-
NP to SH 11,895 10,799 9,252 5,763 4,128 11,943 10,808 6.60%
-
Tax Rate 26.60% 26.78% 27.00% 21.31% 18.84% 25.19% 28.00% -
Total Cost 222,288 206,316 191,569 179,766 171,177 164,065 163,781 22.60%
-
Net Worth 90,113 87,784 85,263 79,335 79,138 77,442 76,596 11.45%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,524 2,524 2,524 2,524 - 4,200 4,200 -28.80%
Div Payout % 21.22% 23.38% 27.28% 43.80% - 35.17% 38.87% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 90,113 87,784 85,263 79,335 79,138 77,442 76,596 11.45%
NOSH 120,150 120,252 120,089 120,205 119,907 119,142 119,681 0.26%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.08% 4.97% 4.61% 3.11% 2.35% 6.79% 6.19% -
ROE 13.20% 12.30% 10.85% 7.26% 5.22% 15.42% 14.11% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 194.91 180.55 167.23 154.34 146.20 147.73 145.88 21.33%
EPS 9.90 8.98 7.70 4.79 3.44 10.02 9.03 6.33%
DPS 2.10 2.10 2.10 2.10 0.00 3.50 3.50 -28.88%
NAPS 0.75 0.73 0.71 0.66 0.66 0.65 0.64 11.16%
Adjusted Per Share Value based on latest NOSH - 120,205
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 146.63 135.94 125.74 116.16 109.76 110.20 109.31 21.65%
EPS 7.45 6.76 5.79 3.61 2.58 7.48 6.77 6.59%
DPS 1.58 1.58 1.58 1.58 0.00 2.63 2.63 -28.82%
NAPS 0.5642 0.5496 0.5339 0.4967 0.4955 0.4849 0.4796 11.44%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.48 0.50 0.61 0.68 0.62 0.70 0.65 -
P/RPS 0.25 0.28 0.36 0.44 0.42 0.47 0.45 -32.44%
P/EPS 4.85 5.57 7.92 14.18 18.01 6.98 7.20 -23.17%
EY 20.63 17.96 12.63 7.05 5.55 14.32 13.89 30.20%
DY 4.38 4.20 3.44 3.09 0.00 5.00 5.38 -12.82%
P/NAPS 0.64 0.68 0.86 1.03 0.94 1.08 1.02 -26.72%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 22/05/08 21/02/08 22/11/07 23/08/07 24/05/07 28/02/07 -
Price 0.50 0.50 0.61 0.56 0.64 0.68 0.71 -
P/RPS 0.26 0.28 0.36 0.36 0.44 0.46 0.49 -34.48%
P/EPS 5.05 5.57 7.92 11.68 18.59 6.78 7.86 -25.56%
EY 19.80 17.96 12.63 8.56 5.38 14.74 12.72 34.34%
DY 4.20 4.20 3.44 3.75 0.00 5.15 4.93 -10.14%
P/NAPS 0.67 0.68 0.86 0.85 0.97 1.05 1.11 -28.59%

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