[WANGZNG] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 16.72%
YoY- -9.58%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 238,372 243,105 234,183 217,115 200,821 185,529 175,305 22.62%
PBT 10,106 15,517 16,205 14,748 12,674 7,324 5,086 57.72%
Tax -2,628 -4,107 -4,310 -3,949 -3,422 -1,561 -958 95.36%
NP 7,478 11,410 11,895 10,799 9,252 5,763 4,128 48.33%
-
NP to SH 7,478 11,410 11,895 10,799 9,252 5,763 4,128 48.33%
-
Tax Rate 26.00% 26.47% 26.60% 26.78% 27.00% 21.31% 18.84% -
Total Cost 230,894 231,695 222,288 206,316 191,569 179,766 171,177 21.96%
-
Net Worth 89,749 88,660 90,113 87,784 85,263 79,335 79,138 8.70%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 2,524 2,524 2,524 2,524 - -
Div Payout % - - 21.22% 23.38% 27.28% 43.80% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 89,749 88,660 90,113 87,784 85,263 79,335 79,138 8.70%
NOSH 119,666 119,811 120,150 120,252 120,089 120,205 119,907 -0.13%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.14% 4.69% 5.08% 4.97% 4.61% 3.11% 2.35% -
ROE 8.33% 12.87% 13.20% 12.30% 10.85% 7.26% 5.22% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 199.20 202.91 194.91 180.55 167.23 154.34 146.20 22.78%
EPS 6.25 9.52 9.90 8.98 7.70 4.79 3.44 48.62%
DPS 0.00 0.00 2.10 2.10 2.10 2.10 0.00 -
NAPS 0.75 0.74 0.75 0.73 0.71 0.66 0.66 8.85%
Adjusted Per Share Value based on latest NOSH - 120,252
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 148.70 151.65 146.09 135.44 125.28 115.74 109.36 22.62%
EPS 4.66 7.12 7.42 6.74 5.77 3.60 2.58 48.04%
DPS 0.00 0.00 1.57 1.57 1.57 1.57 0.00 -
NAPS 0.5599 0.5531 0.5621 0.5476 0.5319 0.4949 0.4937 8.70%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.50 0.50 0.48 0.50 0.61 0.68 0.62 -
P/RPS 0.25 0.25 0.25 0.28 0.36 0.44 0.42 -29.12%
P/EPS 8.00 5.25 4.85 5.57 7.92 14.18 18.01 -41.63%
EY 12.50 19.05 20.63 17.96 12.63 7.05 5.55 71.39%
DY 0.00 0.00 4.38 4.20 3.44 3.09 0.00 -
P/NAPS 0.67 0.68 0.64 0.68 0.86 1.03 0.94 -20.12%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 20/11/08 21/08/08 22/05/08 21/02/08 22/11/07 23/08/07 -
Price 0.50 0.45 0.50 0.50 0.61 0.56 0.64 -
P/RPS 0.25 0.22 0.26 0.28 0.36 0.36 0.44 -31.28%
P/EPS 8.00 4.73 5.05 5.57 7.92 11.68 18.59 -42.85%
EY 12.50 21.16 19.80 17.96 12.63 8.56 5.38 74.97%
DY 0.00 0.00 4.20 4.20 3.44 3.75 0.00 -
P/NAPS 0.67 0.61 0.67 0.68 0.86 0.85 0.97 -21.77%

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