[WANGZNG] QoQ Annualized Quarter 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- 21.65%
YoY- -56.49%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 240,484 236,532 200,821 188,168 173,760 171,356 174,589 23.82%
PBT 12,896 12,868 12,675 7,097 5,834 4,572 15,011 -9.63%
Tax -3,352 -3,344 -3,422 -1,917 -1,576 -1,236 -4,203 -14.01%
NP 9,544 9,524 9,253 5,180 4,258 3,336 10,808 -7.96%
-
NP to SH 9,544 9,524 9,253 5,180 4,258 3,336 10,808 -7.96%
-
Tax Rate 25.99% 25.99% 27.00% 27.01% 27.01% 27.03% 28.00% -
Total Cost 230,940 227,008 191,568 182,988 169,502 168,020 163,781 25.77%
-
Net Worth 89,924 87,784 85,209 79,138 79,386 77,442 76,771 11.12%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 3,357 - - - -
Div Payout % - - - 64.81% - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 89,924 87,784 85,209 79,138 79,386 77,442 76,771 11.12%
NOSH 119,899 120,252 120,012 119,907 120,282 119,142 119,955 -0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.97% 4.03% 4.61% 2.75% 2.45% 1.95% 6.19% -
ROE 10.61% 10.85% 10.86% 6.55% 5.36% 4.31% 14.08% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 200.57 196.70 167.33 156.93 144.46 143.82 145.54 23.86%
EPS 7.96 7.92 7.71 4.32 3.54 2.80 9.01 -7.93%
DPS 0.00 0.00 0.00 2.80 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.71 0.66 0.66 0.65 0.64 11.16%
Adjusted Per Share Value based on latest NOSH - 120,205
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 150.02 147.55 125.28 117.38 108.40 106.90 108.91 23.82%
EPS 5.95 5.94 5.77 3.23 2.66 2.08 6.74 -7.98%
DPS 0.00 0.00 0.00 2.09 0.00 0.00 0.00 -
NAPS 0.561 0.5476 0.5316 0.4937 0.4952 0.4831 0.4789 11.13%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.48 0.50 0.61 0.68 0.62 0.70 0.65 -
P/RPS 0.24 0.25 0.36 0.43 0.43 0.49 0.45 -34.25%
P/EPS 6.03 6.31 7.91 15.74 17.51 25.00 7.21 -11.24%
EY 16.58 15.84 12.64 6.35 5.71 4.00 13.86 12.70%
DY 0.00 0.00 0.00 4.12 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.86 1.03 0.94 1.08 1.02 -26.72%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 22/05/08 21/02/08 22/11/07 23/08/07 24/05/07 28/02/07 -
Price 0.50 0.50 0.61 0.56 0.64 0.68 0.71 -
P/RPS 0.25 0.25 0.36 0.36 0.44 0.47 0.49 -36.17%
P/EPS 6.28 6.31 7.91 12.96 18.08 24.29 7.88 -14.05%
EY 15.92 15.84 12.64 7.71 5.53 4.12 12.69 16.33%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.86 0.85 0.97 1.05 1.11 -28.59%

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