[WANGZNG] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1.27%
YoY- 89.45%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 259,523 256,342 238,708 206,154 238,360 200,821 174,589 6.82%
PBT 12,099 17,122 16,237 18,454 10,126 12,675 15,011 -3.52%
Tax -5,101 -3,707 -3,489 -4,571 -2,798 -3,422 -4,203 3.27%
NP 6,998 13,415 12,748 13,883 7,328 9,253 10,808 -6.98%
-
NP to SH 6,995 13,415 12,748 13,883 7,328 9,253 10,808 -6.98%
-
Tax Rate 42.16% 21.65% 21.49% 24.77% 27.63% 27.00% 28.00% -
Total Cost 252,525 242,927 225,960 192,271 231,032 191,568 163,781 7.47%
-
Net Worth 150,533 147,469 131,041 101,977 90,024 85,209 76,771 11.86%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 150,533 147,469 131,041 101,977 90,024 85,209 76,771 11.86%
NOSH 158,456 158,569 152,374 119,973 120,032 120,012 119,955 4.74%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.70% 5.23% 5.34% 6.73% 3.07% 4.61% 6.19% -
ROE 4.65% 9.10% 9.73% 13.61% 8.14% 10.86% 14.08% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 163.78 161.66 156.66 171.83 198.58 167.33 145.54 1.98%
EPS 4.41 8.46 10.40 11.60 6.11 7.71 9.01 -11.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.93 0.86 0.85 0.75 0.71 0.64 6.79%
Adjusted Per Share Value based on latest NOSH - 119,965
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 161.90 159.91 148.91 128.60 148.69 125.28 108.91 6.82%
EPS 4.36 8.37 7.95 8.66 4.57 5.77 6.74 -6.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9391 0.9199 0.8175 0.6362 0.5616 0.5316 0.4789 11.86%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.45 0.56 0.61 0.50 0.50 0.61 0.65 -
P/RPS 0.27 0.35 0.39 0.29 0.25 0.36 0.45 -8.15%
P/EPS 10.19 6.62 7.29 4.32 8.19 7.91 7.21 5.92%
EY 9.81 15.11 13.72 23.14 12.21 12.64 13.86 -5.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.60 0.71 0.59 0.67 0.86 1.02 -12.10%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 27/02/12 28/02/11 23/02/10 23/02/09 21/02/08 28/02/07 -
Price 0.41 0.57 0.60 0.49 0.50 0.61 0.71 -
P/RPS 0.25 0.35 0.38 0.29 0.25 0.36 0.49 -10.60%
P/EPS 9.29 6.74 7.17 4.23 8.19 7.91 7.88 2.77%
EY 10.77 14.84 13.94 23.62 12.21 12.64 12.69 -2.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.61 0.70 0.58 0.67 0.86 1.11 -14.60%

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