[WANGZNG] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 35.02%
YoY- 89.45%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 175,637 119,140 60,608 206,154 153,270 99,052 39,213 171.47%
PBT 13,068 10,079 5,849 18,454 13,709 9,092 3,214 154.52%
Tax -3,267 -2,520 -1,462 -4,571 -3,427 -2,273 -804 154.42%
NP 9,801 7,559 4,387 13,883 10,282 6,819 2,410 154.56%
-
NP to SH 9,801 7,559 4,387 13,883 10,282 6,819 2,410 154.56%
-
Tax Rate 25.00% 25.00% 25.00% 24.77% 25.00% 25.00% 25.02% -
Total Cost 165,836 111,581 56,221 192,271 142,988 92,233 36,803 172.56%
-
Net Worth 107,846 109,172 105,525 101,977 98,380 97,242 92,323 10.90%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 2,966 - - - 1,896 - -
Div Payout % - 39.25% - - - 27.82% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 107,846 109,172 105,525 101,977 98,380 97,242 92,323 10.90%
NOSH 118,512 118,665 118,567 119,973 119,976 120,052 119,900 -0.77%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.58% 6.34% 7.24% 6.73% 6.71% 6.88% 6.15% -
ROE 9.09% 6.92% 4.16% 13.61% 10.45% 7.01% 2.61% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 148.20 100.40 51.12 171.83 127.75 82.51 32.70 173.61%
EPS 8.27 6.37 3.70 11.60 8.57 5.68 2.01 156.54%
DPS 0.00 2.50 0.00 0.00 0.00 1.58 0.00 -
NAPS 0.91 0.92 0.89 0.85 0.82 0.81 0.77 11.76%
Adjusted Per Share Value based on latest NOSH - 119,965
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 109.57 74.32 37.81 128.60 95.61 61.79 24.46 171.49%
EPS 6.11 4.72 2.74 8.66 6.41 4.25 1.50 154.83%
DPS 0.00 1.85 0.00 0.00 0.00 1.18 0.00 -
NAPS 0.6728 0.681 0.6583 0.6362 0.6137 0.6066 0.5759 10.91%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.62 0.53 0.49 0.50 0.56 0.46 0.43 -
P/RPS 0.42 0.53 0.96 0.29 0.44 0.56 1.31 -53.12%
P/EPS 7.50 8.32 13.24 4.32 6.53 8.10 21.39 -50.24%
EY 13.34 12.02 7.55 23.14 15.30 12.35 4.67 101.19%
DY 0.00 4.72 0.00 0.00 0.00 3.43 0.00 -
P/NAPS 0.68 0.58 0.55 0.59 0.68 0.57 0.56 13.80%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 25/05/10 23/02/10 19/11/09 20/08/09 21/05/09 -
Price 0.65 0.60 0.50 0.49 0.43 0.51 0.50 -
P/RPS 0.44 0.60 0.98 0.29 0.34 0.62 1.53 -56.39%
P/EPS 7.86 9.42 13.51 4.23 5.02 8.98 24.88 -53.58%
EY 12.72 10.62 7.40 23.62 19.93 11.14 4.02 115.37%
DY 0.00 4.17 0.00 0.00 0.00 3.10 0.00 -
P/NAPS 0.71 0.65 0.56 0.58 0.52 0.63 0.65 6.05%

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