[WANGZNG] YoY Cumulative 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- 50.78%
YoY- 70.18%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 188,538 193,847 175,637 153,270 183,410 141,126 130,186 6.36%
PBT 9,454 12,934 13,068 13,709 8,165 5,323 13,009 -5.17%
Tax -2,940 -3,196 -3,267 -3,427 -2,123 -1,438 -4,080 -5.31%
NP 6,514 9,738 9,801 10,282 6,042 3,885 8,929 -5.11%
-
NP to SH 6,514 9,738 9,801 10,282 6,042 3,885 8,929 -5.11%
-
Tax Rate 31.10% 24.71% 25.00% 25.00% 26.00% 27.01% 31.36% -
Total Cost 182,024 184,109 165,836 142,988 177,368 137,241 121,257 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 - - - - - 2,518 4,200 -
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 4.33% 6.75% 9.09% 10.45% 6.81% 4.91% 12.00% -
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 118.96 122.22 148.20 127.75 152.99 117.70 108.48 1.54%
EPS 4.11 6.14 8.27 8.57 5.04 3.24 7.44 -9.40%
DPS 0.00 0.00 0.00 0.00 0.00 2.10 3.50 -
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 118.05 121.37 109.97 95.97 114.84 88.36 81.51 6.36%
EPS 4.08 6.10 6.14 6.44 3.78 2.43 5.59 -5.10%
DPS 0.00 0.00 0.00 0.00 0.00 1.58 2.63 -
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 0.61 0.46 0.42 0.44 0.33 0.58 0.49 3.71%
P/EPS 17.76 9.12 7.50 6.53 9.92 20.99 7.12 16.43%
EY 5.63 10.96 13.34 15.30 10.08 4.76 14.04 -14.11%
DY 0.00 0.00 0.00 0.00 0.00 3.09 6.60 -
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 0.39 0.49 0.44 0.34 0.29 0.48 0.48 -3.39%
P/EPS 11.19 9.77 7.86 5.02 8.93 17.28 6.99 8.15%
EY 8.93 10.23 12.72 19.93 11.20 5.79 14.31 -7.55%
DY 0.00 0.00 0.00 0.00 0.00 3.75 6.73 -
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