[WANGZNG] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 23.02%
YoY- 2.7%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 226,241 227,548 206,153 208,232 217,182 218,452 238,372 -3.43%
PBT 19,582 21,230 18,595 15,650 12,750 10,103 10,106 55.61%
Tax -5,081 -5,492 -4,834 -3,932 -3,225 -2,596 -2,628 55.38%
NP 14,501 15,738 13,761 11,718 9,525 7,507 7,478 55.69%
-
NP to SH 14,501 15,738 13,761 11,718 9,525 7,507 7,478 55.69%
-
Tax Rate 25.95% 25.87% 26.00% 25.12% 25.29% 25.70% 26.00% -
Total Cost 211,740 211,810 192,392 196,514 207,657 210,945 230,894 -5.62%
-
Net Worth 109,297 105,525 100,771 98,258 97,310 92,323 89,749 14.07%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,970 1,898 1,898 1,898 1,898 - - -
Div Payout % 20.48% 12.06% 13.79% 16.20% 19.93% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 109,297 105,525 100,771 98,258 97,310 92,323 89,749 14.07%
NOSH 118,801 118,567 119,965 119,826 120,136 119,900 119,666 -0.48%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.41% 6.92% 6.68% 5.63% 4.39% 3.44% 3.14% -
ROE 13.27% 14.91% 13.66% 11.93% 9.79% 8.13% 8.33% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 190.44 191.91 171.84 173.78 180.78 182.19 199.20 -2.96%
EPS 12.21 13.27 11.47 9.78 7.93 6.26 6.25 56.46%
DPS 2.50 1.58 1.58 1.58 1.58 0.00 0.00 -
NAPS 0.92 0.89 0.84 0.82 0.81 0.77 0.75 14.63%
Adjusted Per Share Value based on latest NOSH - 119,826
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 141.13 141.95 128.60 129.90 135.48 136.28 148.70 -3.43%
EPS 9.05 9.82 8.58 7.31 5.94 4.68 4.66 55.84%
DPS 1.85 1.18 1.18 1.18 1.18 0.00 0.00 -
NAPS 0.6818 0.6583 0.6286 0.613 0.607 0.5759 0.5599 14.07%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.53 0.49 0.50 0.56 0.46 0.43 0.50 -
P/RPS 0.28 0.26 0.29 0.32 0.25 0.24 0.25 7.87%
P/EPS 4.34 3.69 4.36 5.73 5.80 6.87 8.00 -33.55%
EY 23.03 27.09 22.94 17.46 17.24 14.56 12.50 50.45%
DY 4.72 3.22 3.16 2.82 3.43 0.00 0.00 -
P/NAPS 0.58 0.55 0.60 0.68 0.57 0.56 0.67 -9.19%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 23/02/10 19/11/09 20/08/09 21/05/09 23/02/09 -
Price 0.60 0.50 0.49 0.43 0.51 0.50 0.50 -
P/RPS 0.32 0.26 0.29 0.25 0.28 0.27 0.25 17.94%
P/EPS 4.92 3.77 4.27 4.40 6.43 7.99 8.00 -27.74%
EY 20.34 26.55 23.41 22.74 15.55 12.52 12.50 38.46%
DY 4.17 3.16 3.22 3.67 3.10 0.00 0.00 -
P/NAPS 0.65 0.56 0.58 0.52 0.63 0.65 0.67 -2.00%

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