[WANGZNG] QoQ TTM 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- 17.43%
YoY- 84.02%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 228,520 226,241 227,548 206,153 208,232 217,182 218,452 3.04%
PBT 17,954 19,582 21,230 18,595 15,650 12,750 10,103 46.66%
Tax -4,674 -5,081 -5,492 -4,834 -3,932 -3,225 -2,596 47.94%
NP 13,280 14,501 15,738 13,761 11,718 9,525 7,507 46.21%
-
NP to SH 13,280 14,501 15,738 13,761 11,718 9,525 7,507 46.21%
-
Tax Rate 26.03% 25.95% 25.87% 26.00% 25.12% 25.29% 25.70% -
Total Cost 215,240 211,740 211,810 192,392 196,514 207,657 210,945 1.35%
-
Net Worth 107,948 109,297 105,525 100,771 98,258 97,310 92,323 10.97%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,970 2,970 1,898 1,898 1,898 1,898 - -
Div Payout % 22.36% 20.48% 12.06% 13.79% 16.20% 19.93% - -
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 107,948 109,297 105,525 100,771 98,258 97,310 92,323 10.97%
NOSH 118,624 118,801 118,567 119,965 119,826 120,136 119,900 -0.71%
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 5.81% 6.41% 6.92% 6.68% 5.63% 4.39% 3.44% -
ROE 12.30% 13.27% 14.91% 13.66% 11.93% 9.79% 8.13% -
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 192.64 190.44 191.91 171.84 173.78 180.78 182.19 3.78%
EPS 11.20 12.21 13.27 11.47 9.78 7.93 6.26 47.32%
DPS 2.50 2.50 1.58 1.58 1.58 1.58 0.00 -
NAPS 0.91 0.92 0.89 0.84 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 142.56 141.13 141.95 128.60 129.90 135.48 136.28 3.04%
EPS 8.28 9.05 9.82 8.58 7.31 5.94 4.68 46.23%
DPS 1.85 1.85 1.18 1.18 1.18 1.18 0.00 -
NAPS 0.6734 0.6818 0.6583 0.6286 0.613 0.607 0.5759 10.97%
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 0.32 0.28 0.26 0.29 0.32 0.25 0.24 21.12%
P/EPS 5.54 4.34 3.69 4.36 5.73 5.80 6.87 -13.35%
EY 18.06 23.03 27.09 22.94 17.46 17.24 14.56 15.42%
DY 4.03 4.72 3.22 3.16 2.82 3.43 0.00 -
P/NAPS 0.68 0.58 0.55 0.60 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 0.34 0.32 0.26 0.29 0.25 0.28 0.27 16.59%
P/EPS 5.81 4.92 3.77 4.27 4.40 6.43 7.99 -19.12%
EY 17.22 20.34 26.55 23.41 22.74 15.55 12.52 23.65%
DY 3.85 4.17 3.16 3.22 3.67 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