[WANGZNG] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 21.28%
YoY- -20.8%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 153,270 99,052 39,213 238,360 183,410 120,242 59,133 88.58%
PBT 13,709 9,092 3,214 10,126 8,165 6,448 3,217 162.61%
Tax -3,427 -2,273 -804 -2,798 -2,123 -1,676 -836 155.91%
NP 10,282 6,819 2,410 7,328 6,042 4,772 2,381 164.94%
-
NP to SH 10,282 6,819 2,410 7,328 6,042 4,772 2,381 164.94%
-
Tax Rate 25.00% 25.00% 25.02% 27.63% 26.00% 25.99% 25.99% -
Total Cost 142,988 92,233 36,803 231,032 177,368 115,470 56,752 85.05%
-
Net Worth 98,380 97,242 92,323 90,024 88,711 89,924 87,784 7.88%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 1,896 - - - - - -
Div Payout % - 27.82% - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 98,380 97,242 92,323 90,024 88,711 89,924 87,784 7.88%
NOSH 119,976 120,052 119,900 120,032 119,880 119,899 120,252 -0.15%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.71% 6.88% 6.15% 3.07% 3.29% 3.97% 4.03% -
ROE 10.45% 7.01% 2.61% 8.14% 6.81% 5.31% 2.71% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 127.75 82.51 32.70 198.58 152.99 100.29 49.17 88.88%
EPS 8.57 5.68 2.01 6.11 5.04 3.98 1.98 165.35%
DPS 0.00 1.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.77 0.75 0.74 0.75 0.73 8.05%
Adjusted Per Share Value based on latest NOSH - 119,666
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 95.61 61.79 24.46 148.69 114.42 75.01 36.89 88.57%
EPS 6.41 4.25 1.50 4.57 3.77 2.98 1.49 164.27%
DPS 0.00 1.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6137 0.6066 0.5759 0.5616 0.5534 0.561 0.5476 7.88%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.56 0.46 0.43 0.50 0.50 0.48 0.50 -
P/RPS 0.44 0.56 1.31 0.25 0.33 0.48 1.02 -42.87%
P/EPS 6.53 8.10 21.39 8.19 9.92 12.06 25.25 -59.37%
EY 15.30 12.35 4.67 12.21 10.08 8.29 3.96 146.02%
DY 0.00 3.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.57 0.56 0.67 0.68 0.64 0.68 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 20/08/09 21/05/09 23/02/09 20/11/08 21/08/08 22/05/08 -
Price 0.43 0.51 0.50 0.50 0.45 0.50 0.50 -
P/RPS 0.34 0.62 1.53 0.25 0.29 0.50 1.02 -51.89%
P/EPS 5.02 8.98 24.88 8.19 8.93 12.56 25.25 -65.90%
EY 19.93 11.14 4.02 12.21 11.20 7.96 3.96 193.39%
DY 0.00 3.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.63 0.65 0.67 0.61 0.67 0.68 -16.36%

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