[WANGZNG] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 27.64%
YoY- -75.83%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 238,280 198,104 240,484 173,760 172,328 181,832 183,370 4.46%
PBT 20,158 18,184 12,896 5,834 25,684 10,502 19,914 0.20%
Tax -5,040 -4,546 -3,352 -1,576 -8,066 -2,936 -5,744 -2.15%
NP 15,118 13,638 9,544 4,258 17,618 7,566 14,170 1.08%
-
NP to SH 15,118 13,638 9,544 4,258 17,618 7,566 14,170 1.08%
-
Tax Rate 25.00% 25.00% 25.99% 27.01% 31.40% 27.96% 28.84% -
Total Cost 223,162 184,466 230,940 169,502 154,710 174,266 169,200 4.71%
-
Net Worth 109,172 97,242 89,924 79,386 78,008 74,459 46,856 15.13%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 5,933 3,793 - - 8,400 8,406 - -
Div Payout % 39.25% 27.82% - - 47.68% 111.11% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 109,172 97,242 89,924 79,386 78,008 74,459 46,856 15.13%
NOSH 118,665 120,052 119,899 120,282 120,013 120,095 80,786 6.61%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.34% 6.88% 3.97% 2.45% 10.22% 4.16% 7.73% -
ROE 13.85% 14.02% 10.61% 5.36% 22.58% 10.16% 30.24% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 200.80 165.01 200.57 144.46 143.59 151.41 226.98 -2.02%
EPS 12.74 11.36 7.96 3.54 14.68 6.30 17.54 -5.18%
DPS 5.00 3.16 0.00 0.00 7.00 7.00 0.00 -
NAPS 0.92 0.81 0.75 0.66 0.65 0.62 0.58 7.98%
Adjusted Per Share Value based on latest NOSH - 119,907
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 148.64 123.58 150.02 108.40 107.50 113.43 114.39 4.45%
EPS 9.43 8.51 5.95 2.66 10.99 4.72 8.84 1.08%
DPS 3.70 2.37 0.00 0.00 5.24 5.24 0.00 -
NAPS 0.681 0.6066 0.561 0.4952 0.4866 0.4645 0.2923 15.13%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.53 0.46 0.48 0.62 0.52 0.88 0.00 -
P/RPS 0.26 0.28 0.24 0.43 0.36 0.58 0.00 -
P/EPS 4.16 4.05 6.03 17.51 3.54 13.97 0.00 -
EY 24.04 24.70 16.58 5.71 28.23 7.16 0.00 -
DY 9.43 6.87 0.00 0.00 13.46 7.95 0.00 -
P/NAPS 0.58 0.57 0.64 0.94 0.80 1.42 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 20/08/09 21/08/08 23/08/07 24/08/06 14/09/05 18/10/04 -
Price 0.60 0.51 0.50 0.64 0.50 0.70 0.00 -
P/RPS 0.30 0.31 0.25 0.44 0.35 0.46 0.00 -
P/EPS 4.71 4.49 6.28 18.08 3.41 11.11 0.00 -
EY 21.23 22.27 15.92 5.53 29.36 9.00 0.00 -
DY 8.33 6.20 0.00 0.00 14.00 10.00 0.00 -
P/NAPS 0.65 0.63 0.67 0.97 0.77 1.13 0.00 -

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