[WANGZNG] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 0.39%
YoY- -30.48%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 206,153 208,232 217,182 218,452 238,372 243,105 234,183 -8.12%
PBT 18,595 15,650 12,750 10,103 10,106 15,517 16,205 9.57%
Tax -4,834 -3,932 -3,225 -2,596 -2,628 -4,107 -4,310 7.92%
NP 13,761 11,718 9,525 7,507 7,478 11,410 11,895 10.17%
-
NP to SH 13,761 11,718 9,525 7,507 7,478 11,410 11,895 10.17%
-
Tax Rate 26.00% 25.12% 25.29% 25.70% 26.00% 26.47% 26.60% -
Total Cost 192,392 196,514 207,657 210,945 230,894 231,695 222,288 -9.15%
-
Net Worth 100,771 98,258 97,310 92,323 89,749 88,660 90,113 7.71%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,898 1,898 1,898 - - - 2,524 -17.26%
Div Payout % 13.79% 16.20% 19.93% - - - 21.22% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 100,771 98,258 97,310 92,323 89,749 88,660 90,113 7.71%
NOSH 119,965 119,826 120,136 119,900 119,666 119,811 120,150 -0.10%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.68% 5.63% 4.39% 3.44% 3.14% 4.69% 5.08% -
ROE 13.66% 11.93% 9.79% 8.13% 8.33% 12.87% 13.20% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 171.84 173.78 180.78 182.19 199.20 202.91 194.91 -8.03%
EPS 11.47 9.78 7.93 6.26 6.25 9.52 9.90 10.28%
DPS 1.58 1.58 1.58 0.00 0.00 0.00 2.10 -17.23%
NAPS 0.84 0.82 0.81 0.77 0.75 0.74 0.75 7.82%
Adjusted Per Share Value based on latest NOSH - 119,900
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 128.60 129.90 135.48 136.28 148.70 151.65 146.09 -8.12%
EPS 8.58 7.31 5.94 4.68 4.66 7.12 7.42 10.13%
DPS 1.18 1.18 1.18 0.00 0.00 0.00 1.57 -17.29%
NAPS 0.6286 0.613 0.607 0.5759 0.5599 0.5531 0.5621 7.71%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.50 0.56 0.46 0.43 0.50 0.50 0.48 -
P/RPS 0.29 0.32 0.25 0.24 0.25 0.25 0.25 10.37%
P/EPS 4.36 5.73 5.80 6.87 8.00 5.25 4.85 -6.83%
EY 22.94 17.46 17.24 14.56 12.50 19.05 20.63 7.31%
DY 3.16 2.82 3.43 0.00 0.00 0.00 4.38 -19.51%
P/NAPS 0.60 0.68 0.57 0.56 0.67 0.68 0.64 -4.20%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 19/11/09 20/08/09 21/05/09 23/02/09 20/11/08 21/08/08 -
Price 0.49 0.43 0.51 0.50 0.50 0.45 0.50 -
P/RPS 0.29 0.25 0.28 0.27 0.25 0.22 0.26 7.53%
P/EPS 4.27 4.40 6.43 7.99 8.00 4.73 5.05 -10.55%
EY 23.41 22.74 15.55 12.52 12.50 21.16 19.80 11.77%
DY 3.22 3.67 3.10 0.00 0.00 0.00 4.20 -16.19%
P/NAPS 0.58 0.52 0.63 0.65 0.67 0.61 0.67 -9.14%

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