[WANGZNG] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 41.47%
YoY- 42.9%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 242,432 206,154 204,360 198,104 156,852 238,360 244,546 -0.57%
PBT 23,396 18,454 18,278 18,184 12,856 10,126 10,886 66.61%
Tax -5,848 -4,571 -4,569 -4,546 -3,216 -2,798 -2,830 62.30%
NP 17,548 13,883 13,709 13,638 9,640 7,328 8,056 68.11%
-
NP to SH 17,548 13,883 13,709 13,638 9,640 7,328 8,056 68.11%
-
Tax Rate 25.00% 24.77% 25.00% 25.00% 25.02% 27.63% 26.00% -
Total Cost 224,884 192,271 190,650 184,466 147,212 231,032 236,490 -3.30%
-
Net Worth 105,525 101,977 98,380 97,242 92,323 90,024 88,711 12.27%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 3,793 - - - -
Div Payout % - - - 27.82% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 105,525 101,977 98,380 97,242 92,323 90,024 88,711 12.27%
NOSH 118,567 119,973 119,976 120,052 119,900 120,032 119,880 -0.73%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.24% 6.73% 6.71% 6.88% 6.15% 3.07% 3.29% -
ROE 16.63% 13.61% 13.93% 14.02% 10.44% 8.14% 9.08% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 204.47 171.83 170.33 165.01 130.82 198.58 203.99 0.15%
EPS 14.80 11.60 11.43 11.36 8.04 6.11 6.72 69.35%
DPS 0.00 0.00 0.00 3.16 0.00 0.00 0.00 -
NAPS 0.89 0.85 0.82 0.81 0.77 0.75 0.74 13.10%
Adjusted Per Share Value based on latest NOSH - 120,136
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 151.23 128.60 127.48 123.58 97.85 148.69 152.55 -0.57%
EPS 10.95 8.66 8.55 8.51 6.01 4.57 5.03 68.04%
DPS 0.00 0.00 0.00 2.37 0.00 0.00 0.00 -
NAPS 0.6583 0.6362 0.6137 0.6066 0.5759 0.5616 0.5534 12.28%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.49 0.50 0.56 0.46 0.43 0.50 0.50 -
P/RPS 0.24 0.29 0.33 0.28 0.33 0.25 0.25 -2.68%
P/EPS 3.31 4.32 4.90 4.05 5.35 8.19 7.44 -41.75%
EY 30.20 23.14 20.40 24.70 18.70 12.21 13.44 71.64%
DY 0.00 0.00 0.00 6.87 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.68 0.57 0.56 0.67 0.68 -13.20%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 19/11/09 20/08/09 21/05/09 23/02/09 20/11/08 -
Price 0.50 0.49 0.43 0.51 0.50 0.50 0.45 -
P/RPS 0.24 0.29 0.25 0.31 0.38 0.25 0.22 5.97%
P/EPS 3.38 4.23 3.76 4.49 6.22 8.19 6.70 -36.65%
EY 29.60 23.62 26.57 22.27 16.08 12.21 14.93 57.88%
DY 0.00 0.00 0.00 6.20 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.52 0.63 0.65 0.67 0.61 -5.54%

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