[WANGZNG] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -4.08%
YoY- 97.99%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 217,182 218,452 238,372 243,105 234,183 217,115 200,821 5.36%
PBT 12,750 10,103 10,106 15,517 16,205 14,748 12,674 0.39%
Tax -3,225 -2,596 -2,628 -4,107 -4,310 -3,949 -3,422 -3.87%
NP 9,525 7,507 7,478 11,410 11,895 10,799 9,252 1.95%
-
NP to SH 9,525 7,507 7,478 11,410 11,895 10,799 9,252 1.95%
-
Tax Rate 25.29% 25.70% 26.00% 26.47% 26.60% 26.78% 27.00% -
Total Cost 207,657 210,945 230,894 231,695 222,288 206,316 191,569 5.52%
-
Net Worth 97,310 92,323 89,749 88,660 90,113 87,784 85,263 9.21%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,898 - - - 2,524 2,524 2,524 -17.32%
Div Payout % 19.93% - - - 21.22% 23.38% 27.28% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 97,310 92,323 89,749 88,660 90,113 87,784 85,263 9.21%
NOSH 120,136 119,900 119,666 119,811 120,150 120,252 120,089 0.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.39% 3.44% 3.14% 4.69% 5.08% 4.97% 4.61% -
ROE 9.79% 8.13% 8.33% 12.87% 13.20% 12.30% 10.85% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 180.78 182.19 199.20 202.91 194.91 180.55 167.23 5.33%
EPS 7.93 6.26 6.25 9.52 9.90 8.98 7.70 1.98%
DPS 1.58 0.00 0.00 0.00 2.10 2.10 2.10 -17.29%
NAPS 0.81 0.77 0.75 0.74 0.75 0.73 0.71 9.19%
Adjusted Per Share Value based on latest NOSH - 119,811
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 135.48 136.28 148.70 151.65 146.09 135.44 125.28 5.36%
EPS 5.94 4.68 4.66 7.12 7.42 6.74 5.77 1.95%
DPS 1.18 0.00 0.00 0.00 1.57 1.57 1.57 -17.34%
NAPS 0.607 0.5759 0.5599 0.5531 0.5621 0.5476 0.5319 9.21%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.46 0.43 0.50 0.50 0.48 0.50 0.61 -
P/RPS 0.25 0.24 0.25 0.25 0.25 0.28 0.36 -21.59%
P/EPS 5.80 6.87 8.00 5.25 4.85 5.57 7.92 -18.76%
EY 17.24 14.56 12.50 19.05 20.63 17.96 12.63 23.07%
DY 3.43 0.00 0.00 0.00 4.38 4.20 3.44 -0.19%
P/NAPS 0.57 0.56 0.67 0.68 0.64 0.68 0.86 -24.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 21/05/09 23/02/09 20/11/08 21/08/08 22/05/08 21/02/08 -
Price 0.51 0.50 0.50 0.45 0.50 0.50 0.61 -
P/RPS 0.28 0.27 0.25 0.22 0.26 0.28 0.36 -15.43%
P/EPS 6.43 7.99 8.00 4.73 5.05 5.57 7.92 -12.98%
EY 15.55 12.52 12.50 21.16 19.80 17.96 12.63 14.88%
DY 3.10 0.00 0.00 0.00 4.20 4.20 3.44 -6.70%
P/NAPS 0.63 0.65 0.67 0.61 0.67 0.68 0.86 -18.75%

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