[WANGZNG] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -8.42%
YoY- 13.33%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 249,737 250,601 246,730 228,520 208,232 243,105 185,529 5.07%
PBT 14,195 13,642 17,820 17,954 15,650 15,517 7,324 11.64%
Tax -6,678 -3,450 -4,603 -4,674 -3,932 -4,107 -1,561 27.38%
NP 7,517 10,192 13,217 13,280 11,718 11,410 5,763 4.52%
-
NP to SH 7,512 10,192 13,217 13,280 11,718 11,410 5,763 4.51%
-
Tax Rate 47.04% 25.29% 25.83% 26.03% 25.12% 26.47% 21.31% -
Total Cost 242,220 240,409 233,513 215,240 196,514 231,695 179,766 5.09%
-
Net Worth 0 150,549 143,780 107,948 98,258 88,660 79,335 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 3,171 3,173 3,173 2,970 1,898 - 2,524 3.87%
Div Payout % 42.21% 31.14% 24.01% 22.36% 16.20% - 43.80% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 0 150,549 143,780 107,948 98,258 88,660 79,335 -
NOSH 158,181 158,473 157,999 118,624 119,826 119,811 120,205 4.67%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.01% 4.07% 5.36% 5.81% 5.63% 4.69% 3.11% -
ROE 0.00% 6.77% 9.19% 12.30% 11.93% 12.87% 7.26% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 157.88 158.13 156.16 192.64 173.78 202.91 154.34 0.37%
EPS 4.75 6.43 8.37 11.20 9.78 9.52 4.79 -0.13%
DPS 2.00 2.00 2.01 2.50 1.58 0.00 2.10 -0.80%
NAPS 0.00 0.95 0.91 0.91 0.82 0.74 0.66 -
Adjusted Per Share Value based on latest NOSH - 118,624
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 155.79 156.33 153.92 142.56 129.90 151.65 115.74 5.07%
EPS 4.69 6.36 8.25 8.28 7.31 7.12 3.60 4.50%
DPS 1.98 1.98 1.98 1.85 1.18 0.00 1.57 3.93%
NAPS 0.00 0.9392 0.8969 0.6734 0.613 0.5531 0.4949 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.45 0.73 0.56 0.62 0.56 0.50 0.68 -
P/RPS 0.29 0.46 0.36 0.32 0.32 0.25 0.44 -6.70%
P/EPS 9.48 11.35 6.69 5.54 5.73 5.25 14.18 -6.48%
EY 10.55 8.81 14.94 18.06 17.46 19.05 7.05 6.94%
DY 4.44 2.74 3.59 4.03 2.82 0.00 3.09 6.22%
P/NAPS 0.00 0.77 0.62 0.68 0.68 0.68 1.03 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 23/11/12 18/11/11 25/11/10 19/11/09 20/11/08 22/11/07 -
Price 0.45 0.46 0.60 0.65 0.43 0.45 0.56 -
P/RPS 0.29 0.29 0.38 0.34 0.25 0.22 0.36 -3.53%
P/EPS 9.48 7.15 7.17 5.81 4.40 4.73 11.68 -3.41%
EY 10.55 13.98 13.94 17.22 22.74 21.16 8.56 3.54%
DY 4.44 4.35 3.35 3.85 3.67 0.00 3.75 2.85%
P/NAPS 0.00 0.48 0.66 0.71 0.52 0.61 0.85 -

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