[WANGZNG] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ-0.0%
YoY- -3.5%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 246,730 244,444 237,495 228,520 228,520 226,241 227,548 5.53%
PBT 17,820 18,493 16,599 17,954 17,954 19,582 21,230 -11.00%
Tax -4,603 -4,772 -4,308 -4,674 -4,674 -5,081 -5,492 -11.09%
NP 13,217 13,721 12,291 13,280 13,280 14,501 15,738 -10.97%
-
NP to SH 13,217 13,721 12,291 13,280 13,280 14,501 15,738 -10.97%
-
Tax Rate 25.83% 25.80% 25.95% 26.03% 26.03% 25.95% 25.87% -
Total Cost 233,513 230,723 225,204 215,240 215,240 211,740 211,810 6.71%
-
Net Worth 143,780 144,407 139,730 115,208 107,948 109,297 105,525 22.87%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,173 3,173 2,970 2,970 2,970 2,970 1,898 40.81%
Div Payout % 24.01% 23.13% 24.16% 22.36% 22.36% 20.48% 12.06% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 143,780 144,407 139,730 115,208 107,948 109,297 105,525 22.87%
NOSH 157,999 158,689 158,785 133,963 118,624 118,801 118,567 21.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.36% 5.61% 5.18% 5.81% 5.81% 6.41% 6.92% -
ROE 9.19% 9.50% 8.80% 11.53% 12.30% 13.27% 14.91% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 156.16 154.04 149.57 170.58 192.64 190.44 191.91 -12.82%
EPS 8.37 8.65 7.74 9.91 11.20 12.21 13.27 -26.43%
DPS 2.01 2.00 1.87 2.22 2.50 2.50 1.58 17.38%
NAPS 0.91 0.91 0.88 0.86 0.91 0.92 0.89 1.49%
Adjusted Per Share Value based on latest NOSH - 133,963
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 154.48 153.05 148.70 143.08 143.08 141.65 142.47 5.53%
EPS 8.28 8.59 7.70 8.31 8.31 9.08 9.85 -10.92%
DPS 1.99 1.99 1.86 1.86 1.86 1.86 1.19 40.84%
NAPS 0.9002 0.9042 0.8749 0.7213 0.6759 0.6843 0.6607 22.87%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.56 0.58 0.58 0.61 0.62 0.53 0.49 -
P/RPS 0.36 0.38 0.39 0.36 0.32 0.28 0.26 24.20%
P/EPS 6.69 6.71 7.49 6.15 5.54 4.34 3.69 48.63%
EY 14.94 14.91 13.35 16.25 18.06 23.03 27.09 -32.72%
DY 3.59 3.45 3.22 3.63 4.03 4.72 3.22 7.51%
P/NAPS 0.62 0.64 0.66 0.71 0.68 0.58 0.55 8.30%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 26/08/11 19/05/11 28/02/11 25/11/10 26/08/10 25/05/10 -
Price 0.60 0.57 0.58 0.60 0.65 0.60 0.50 -
P/RPS 0.38 0.37 0.39 0.35 0.34 0.32 0.26 28.75%
P/EPS 7.17 6.59 7.49 6.05 5.81 4.92 3.77 53.44%
EY 13.94 15.17 13.35 16.52 17.22 20.34 26.55 -34.89%
DY 3.35 3.51 3.22 3.70 3.85 4.17 3.16 3.96%
P/NAPS 0.66 0.63 0.66 0.70 0.71 0.65 0.56 11.56%

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