[WANGZNG] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -2.45%
YoY- -8.18%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 258,462 270,128 278,332 238,708 234,182 238,280 242,432 4.35%
PBT 17,245 21,236 17,976 16,237 17,424 20,158 23,396 -18.38%
Tax -4,261 -5,236 -4,384 -3,489 -4,356 -5,040 -5,848 -19.01%
NP 12,984 16,000 13,592 12,748 13,068 15,118 17,548 -18.17%
-
NP to SH 12,984 16,000 13,592 12,748 13,068 15,118 17,548 -18.17%
-
Tax Rate 24.71% 24.66% 24.39% 21.49% 25.00% 25.00% 25.00% -
Total Cost 245,478 254,128 264,740 225,960 221,114 223,162 224,884 6.00%
-
Net Worth 144,325 144,444 139,730 131,041 107,846 109,172 105,525 23.18%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 6,349 - - - 5,933 - -
Div Payout % - 39.68% - - - 39.25% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 144,325 144,444 139,730 131,041 107,846 109,172 105,525 23.18%
NOSH 158,599 158,730 158,785 152,374 118,512 118,665 118,567 21.38%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.02% 5.92% 4.88% 5.34% 5.58% 6.34% 7.24% -
ROE 9.00% 11.08% 9.73% 9.73% 12.12% 13.85% 16.63% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 162.97 170.18 175.29 156.66 197.60 200.80 204.47 -14.02%
EPS 8.19 10.08 8.56 10.40 11.03 12.74 14.80 -32.57%
DPS 0.00 4.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.91 0.91 0.88 0.86 0.91 0.92 0.89 1.49%
Adjusted Per Share Value based on latest NOSH - 133,963
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 161.23 168.51 173.63 148.91 146.09 148.64 151.23 4.35%
EPS 8.10 9.98 8.48 7.95 8.15 9.43 10.95 -18.19%
DPS 0.00 3.96 0.00 0.00 0.00 3.70 0.00 -
NAPS 0.9003 0.9011 0.8717 0.8175 0.6728 0.681 0.6583 23.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.56 0.58 0.58 0.61 0.62 0.53 0.49 -
P/RPS 0.34 0.34 0.33 0.39 0.31 0.26 0.24 26.11%
P/EPS 6.84 5.75 6.78 7.29 5.62 4.16 3.31 62.16%
EY 14.62 17.38 14.76 13.72 17.78 24.04 30.20 -38.31%
DY 0.00 6.90 0.00 0.00 0.00 9.43 0.00 -
P/NAPS 0.62 0.64 0.66 0.71 0.68 0.58 0.55 8.30%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 26/08/11 19/05/11 28/02/11 25/11/10 26/08/10 25/05/10 -
Price 0.60 0.57 0.58 0.60 0.65 0.60 0.50 -
P/RPS 0.37 0.33 0.33 0.38 0.33 0.30 0.24 33.41%
P/EPS 7.33 5.65 6.78 7.17 5.89 4.71 3.38 67.46%
EY 13.64 17.68 14.76 13.94 16.96 21.23 29.60 -40.31%
DY 0.00 7.02 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 0.66 0.63 0.66 0.70 0.71 0.65 0.56 11.56%

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