[WANGZNG] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -29.32%
YoY- -35.26%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 65,481 69,583 52,883 56,497 58,532 60,608 52,883 15.35%
PBT 6,124 4,494 4,886 2,989 4,230 5,849 4,886 16.29%
Tax -1,522 -1,096 -1,407 -747 -1,058 -1,462 -1,407 5.39%
NP 4,602 3,398 3,479 2,242 3,172 4,387 3,479 20.56%
-
NP to SH 4,602 3,398 3,479 2,242 3,172 4,387 3,479 20.56%
-
Tax Rate 24.85% 24.39% 28.80% 24.99% 25.01% 25.00% 28.80% -
Total Cost 60,879 66,185 49,404 54,255 55,360 56,221 49,404 14.98%
-
Net Worth 144,407 139,730 115,208 107,948 109,297 105,525 100,771 27.19%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,173 - - - 2,970 - - -
Div Payout % 68.97% - - - 93.63% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 144,407 139,730 115,208 107,948 109,297 105,525 100,771 27.19%
NOSH 158,689 158,785 133,963 118,624 118,801 118,567 119,965 20.56%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.03% 4.88% 6.58% 3.97% 5.42% 7.24% 6.58% -
ROE 3.19% 2.43% 3.02% 2.08% 2.90% 4.16% 3.45% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 41.26 43.82 39.48 47.63 49.27 51.12 44.08 -4.32%
EPS 2.90 2.14 2.59 1.89 2.67 3.70 2.90 0.00%
DPS 2.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.91 0.88 0.86 0.91 0.92 0.89 0.84 5.49%
Adjusted Per Share Value based on latest NOSH - 118,624
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 40.85 43.41 32.99 35.24 36.51 37.81 32.99 15.35%
EPS 2.87 2.12 2.17 1.40 1.98 2.74 2.17 20.55%
DPS 1.98 0.00 0.00 0.00 1.85 0.00 0.00 -
NAPS 0.9008 0.8717 0.7187 0.6734 0.6818 0.6583 0.6286 27.19%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.58 0.58 0.61 0.62 0.53 0.49 0.50 -
P/RPS 1.41 1.32 1.55 1.30 1.08 0.96 1.13 15.94%
P/EPS 20.00 27.10 23.49 32.80 19.85 13.24 17.24 10.43%
EY 5.00 3.69 4.26 3.05 5.04 7.55 5.80 -9.44%
DY 3.45 0.00 0.00 0.00 4.72 0.00 0.00 -
P/NAPS 0.64 0.66 0.71 0.68 0.58 0.55 0.60 4.40%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 19/05/11 28/02/11 25/11/10 26/08/10 25/05/10 23/02/10 -
Price 0.57 0.58 0.60 0.65 0.60 0.50 0.49 -
P/RPS 1.38 1.32 1.52 1.36 1.22 0.98 1.11 15.66%
P/EPS 19.66 27.10 23.10 34.39 22.47 13.51 16.90 10.64%
EY 5.09 3.69 4.33 2.91 4.45 7.40 5.92 -9.60%
DY 3.51 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.63 0.66 0.70 0.71 0.65 0.56 0.58 5.68%

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