[WANGZNG] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -67.11%
YoY- 1.22%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 206,154 153,270 99,052 39,213 238,360 183,410 120,242 43.10%
PBT 18,454 13,709 9,092 3,214 10,126 8,165 6,448 101.19%
Tax -4,571 -3,427 -2,273 -804 -2,798 -2,123 -1,676 94.84%
NP 13,883 10,282 6,819 2,410 7,328 6,042 4,772 103.39%
-
NP to SH 13,883 10,282 6,819 2,410 7,328 6,042 4,772 103.39%
-
Tax Rate 24.77% 25.00% 25.00% 25.02% 27.63% 26.00% 25.99% -
Total Cost 192,271 142,988 92,233 36,803 231,032 177,368 115,470 40.35%
-
Net Worth 101,977 98,380 97,242 92,323 90,024 88,711 89,924 8.72%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 1,896 - - - - -
Div Payout % - - 27.82% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 101,977 98,380 97,242 92,323 90,024 88,711 89,924 8.72%
NOSH 119,973 119,976 120,052 119,900 120,032 119,880 119,899 0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.73% 6.71% 6.88% 6.15% 3.07% 3.29% 3.97% -
ROE 13.61% 10.45% 7.01% 2.61% 8.14% 6.81% 5.31% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 171.83 127.75 82.51 32.70 198.58 152.99 100.29 43.04%
EPS 11.60 8.57 5.68 2.01 6.11 5.04 3.98 103.64%
DPS 0.00 0.00 1.58 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.82 0.81 0.77 0.75 0.74 0.75 8.67%
Adjusted Per Share Value based on latest NOSH - 119,900
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 128.60 95.61 61.79 24.46 148.69 114.42 75.01 43.10%
EPS 8.66 6.41 4.25 1.50 4.57 3.77 2.98 103.24%
DPS 0.00 0.00 1.18 0.00 0.00 0.00 0.00 -
NAPS 0.6362 0.6137 0.6066 0.5759 0.5616 0.5534 0.561 8.72%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.50 0.56 0.46 0.43 0.50 0.50 0.48 -
P/RPS 0.29 0.44 0.56 1.31 0.25 0.33 0.48 -28.46%
P/EPS 4.32 6.53 8.10 21.39 8.19 9.92 12.06 -49.46%
EY 23.14 15.30 12.35 4.67 12.21 10.08 8.29 97.87%
DY 0.00 0.00 3.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.57 0.56 0.67 0.68 0.64 -5.26%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 19/11/09 20/08/09 21/05/09 23/02/09 20/11/08 21/08/08 -
Price 0.49 0.43 0.51 0.50 0.50 0.45 0.50 -
P/RPS 0.29 0.34 0.62 1.53 0.25 0.29 0.50 -30.38%
P/EPS 4.23 5.02 8.98 24.88 8.19 8.93 12.56 -51.49%
EY 23.62 19.93 11.14 4.02 12.21 11.20 7.96 106.08%
DY 0.00 0.00 3.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.63 0.65 0.67 0.61 0.67 -9.14%

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