[WANGZNG] YoY 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
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 228,520 208,232 243,105 185,529 170,352 180,530 39,873 33.75%
PBT 17,954 15,650 15,517 7,324 17,005 -4,126 4,910 24.10%
Tax -4,674 -3,932 -4,107 -1,561 -4,747 -2,560 -1,197 25.47%
NP 13,280 11,718 11,410 5,763 12,258 -6,686 3,713 23.65%
-
NP to SH 13,280 11,718 11,410 5,763 12,258 -6,686 3,713 23.65%
-
Tax Rate 26.03% 25.12% 26.47% 21.31% 27.92% - 24.38% -
Total Cost 215,240 196,514 231,695 179,766 158,094 187,216 36,160 34.60%
-
Net Worth 107,948 98,258 88,660 79,335 74,399 59,991 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,970 1,898 - 2,524 4,199 4,195 - -
Div Payout % 22.36% 16.20% - 43.80% 34.26% 0.00% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 107,948 98,258 88,660 79,335 74,399 59,991 0 -
NOSH 118,624 119,826 119,811 120,205 119,999 119,982 115,669 0.42%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.81% 5.63% 4.69% 3.11% 7.20% -3.70% 9.31% -
ROE 12.30% 11.93% 12.87% 7.26% 16.48% -11.14% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 192.64 173.78 202.91 154.34 141.96 150.46 34.47 33.19%
EPS 11.20 9.78 9.52 4.79 10.22 -5.57 3.21 23.14%
DPS 2.50 1.58 0.00 2.10 3.50 3.50 0.00 -
NAPS 0.91 0.82 0.74 0.66 0.62 0.50 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,205
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 142.56 129.90 151.65 115.74 106.27 112.62 24.87 33.76%
EPS 8.28 7.31 7.12 3.60 7.65 -4.17 2.32 23.60%
DPS 1.85 1.18 0.00 1.57 2.62 2.62 0.00 -
NAPS 0.6734 0.613 0.5531 0.4949 0.4641 0.3742 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.62 0.56 0.50 0.68 0.53 0.68 0.00 -
P/RPS 0.32 0.32 0.25 0.44 0.37 0.45 0.00 -
P/EPS 5.54 5.73 5.25 14.18 5.19 -12.20 0.00 -
EY 18.06 17.46 19.05 7.05 19.27 -8.19 0.00 -
DY 4.03 2.82 0.00 3.09 6.60 5.15 0.00 -
P/NAPS 0.68 0.68 0.68 1.03 0.85 1.36 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 19/11/09 20/11/08 22/11/07 14/11/06 28/11/05 - -
Price 0.65 0.43 0.45 0.56 0.52 0.50 0.00 -
P/RPS 0.34 0.25 0.22 0.36 0.37 0.33 0.00 -
P/EPS 5.81 4.40 4.73 11.68 5.09 -8.97 0.00 -
EY 17.22 22.74 21.16 8.56 19.64 -11.14 0.00 -
DY 3.85 3.67 0.00 3.75 6.73 7.00 0.00 -
P/NAPS 0.71 0.52 0.61 0.85 0.84 1.00 0.00 -

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