[WANGZNG] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 0.52%
YoY- 70.18%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 251,384 258,462 234,182 204,360 244,546 188,168 173,581 6.36%
PBT 12,605 17,245 17,424 18,278 10,886 7,097 17,345 -5.17%
Tax -3,920 -4,261 -4,356 -4,569 -2,830 -1,917 -5,440 -5.31%
NP 8,685 12,984 13,068 13,709 8,056 5,180 11,905 -5.11%
-
NP to SH 8,685 12,984 13,068 13,709 8,056 5,180 11,905 -5.11%
-
Tax Rate 31.10% 24.71% 25.00% 25.00% 26.00% 27.01% 31.36% -
Total Cost 242,698 245,478 221,114 190,650 236,490 182,988 161,676 6.99%
-
Net Worth 150,566 144,325 107,846 98,380 88,711 79,138 74,408 12.45%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 3,357 5,600 -
Div Payout % - - - - - 64.81% 47.04% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 150,566 144,325 107,846 98,380 88,711 79,138 74,408 12.45%
NOSH 158,491 158,599 118,512 119,976 119,880 119,907 120,013 4.73%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.46% 5.02% 5.58% 6.71% 3.29% 2.75% 6.86% -
ROE 5.77% 9.00% 12.12% 13.93% 9.08% 6.55% 16.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 158.61 162.97 197.60 170.33 203.99 156.93 144.63 1.54%
EPS 5.48 8.19 11.03 11.43 6.72 4.32 9.92 -9.40%
DPS 0.00 0.00 0.00 0.00 0.00 2.80 4.67 -
NAPS 0.95 0.91 0.91 0.82 0.74 0.66 0.62 7.36%
Adjusted Per Share Value based on latest NOSH - 119,826
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 157.40 161.83 146.63 127.95 153.12 117.82 108.68 6.36%
EPS 5.44 8.13 8.18 8.58 5.04 3.24 7.45 -5.10%
DPS 0.00 0.00 0.00 0.00 0.00 2.10 3.51 -
NAPS 0.9427 0.9036 0.6752 0.616 0.5554 0.4955 0.4659 12.45%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.73 0.56 0.62 0.56 0.50 0.68 0.53 -
P/RPS 0.46 0.34 0.31 0.33 0.25 0.43 0.37 3.69%
P/EPS 13.32 6.84 5.62 4.90 7.44 15.74 5.34 16.43%
EY 7.51 14.62 17.78 20.40 13.44 6.35 18.72 -14.10%
DY 0.00 0.00 0.00 0.00 0.00 4.12 8.81 -
P/NAPS 0.77 0.62 0.68 0.68 0.68 1.03 0.85 -1.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 18/11/11 25/11/10 19/11/09 20/11/08 22/11/07 14/11/06 -
Price 0.46 0.60 0.65 0.43 0.45 0.56 0.52 -
P/RPS 0.29 0.37 0.33 0.25 0.22 0.36 0.36 -3.53%
P/EPS 8.39 7.33 5.89 3.76 6.70 12.96 5.24 8.15%
EY 11.91 13.64 16.96 26.57 14.93 7.71 19.08 -7.54%
DY 0.00 0.00 0.00 0.00 0.00 5.00 8.97 -
P/NAPS 0.48 0.66 0.71 0.52 0.61 0.85 0.84 -8.89%

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