[WANGZNG] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 60.54%
YoY- -14.4%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 228,520 206,153 238,372 200,821 174,589 178,715 80,039 19.09%
PBT 17,954 18,595 10,106 12,674 15,011 74 8,906 12.38%
Tax -4,674 -4,834 -2,628 -3,422 -4,203 -1,904 -1,864 16.54%
NP 13,280 13,761 7,478 9,252 10,808 -1,830 7,042 11.14%
-
NP to SH 13,280 13,761 7,478 9,252 10,808 -1,830 7,042 11.14%
-
Tax Rate 26.03% 26.00% 26.00% 27.00% 28.00% 2,572.97% 20.93% -
Total Cost 215,240 192,392 230,894 191,569 163,781 180,545 72,997 19.73%
-
Net Worth 115,208 100,771 89,749 85,263 76,596 68,408 73,935 7.66%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 2,970 1,898 - 2,524 4,200 4,195 - -
Div Payout % 22.36% 13.79% - 27.28% 38.87% 0.00% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 115,208 100,771 89,749 85,263 76,596 68,408 73,935 7.66%
NOSH 133,963 119,965 119,666 120,089 119,681 120,014 120,180 1.82%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 5.81% 6.68% 3.14% 4.61% 6.19% -1.02% 8.80% -
ROE 11.53% 13.66% 8.33% 10.85% 14.11% -2.68% 9.52% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 170.58 171.84 199.20 167.23 145.88 148.91 66.60 16.96%
EPS 9.91 11.47 6.25 7.70 9.03 -1.52 5.86 9.14%
DPS 2.22 1.58 0.00 2.10 3.50 3.50 0.00 -
NAPS 0.86 0.84 0.75 0.71 0.64 0.57 0.6152 5.73%
Adjusted Per Share Value based on latest NOSH - 120,089
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 143.08 129.08 149.25 125.74 109.31 111.90 50.11 19.09%
EPS 8.31 8.62 4.68 5.79 6.77 -1.15 4.41 11.13%
DPS 1.86 1.19 0.00 1.58 2.63 2.63 0.00 -
NAPS 0.7213 0.6309 0.5619 0.5339 0.4796 0.4283 0.4629 7.66%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.61 0.50 0.50 0.61 0.65 0.47 1.16 -
P/RPS 0.36 0.29 0.25 0.36 0.45 0.32 1.74 -23.08%
P/EPS 6.15 4.36 8.00 7.92 7.20 -30.82 19.80 -17.69%
EY 16.25 22.94 12.50 12.63 13.89 -3.24 5.05 21.49%
DY 3.63 3.16 0.00 3.44 5.38 7.45 0.00 -
P/NAPS 0.71 0.60 0.67 0.86 1.02 0.82 1.89 -15.04%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 23/02/10 23/02/09 21/02/08 28/02/07 27/02/06 - -
Price 0.60 0.49 0.50 0.61 0.71 0.55 0.00 -
P/RPS 0.35 0.29 0.25 0.36 0.49 0.37 0.00 -
P/EPS 6.05 4.27 8.00 7.92 7.86 -36.07 0.00 -
EY 16.52 23.41 12.50 12.63 12.72 -2.77 0.00 -
DY 3.70 3.22 0.00 3.44 4.93 6.36 0.00 -
P/NAPS 0.70 0.58 0.67 0.86 1.11 0.96 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