[WANGZNG] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 41.47%
YoY- 42.9%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 258,194 270,128 238,280 198,104 240,484 173,760 172,328 6.96%
PBT 12,816 21,236 20,158 18,184 12,896 5,834 25,684 -10.93%
Tax -3,940 -5,236 -5,040 -4,546 -3,352 -1,576 -8,066 -11.24%
NP 8,876 16,000 15,118 13,638 9,544 4,258 17,618 -10.78%
-
NP to SH 8,876 16,000 15,118 13,638 9,544 4,258 17,618 -10.78%
-
Tax Rate 30.74% 24.66% 25.00% 25.00% 25.99% 27.01% 31.40% -
Total Cost 249,318 254,128 223,162 184,466 230,940 169,502 154,710 8.26%
-
Net Worth 152,159 144,444 109,172 97,242 89,924 79,386 78,008 11.76%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,340 6,349 5,933 3,793 - - 8,400 -4.57%
Div Payout % 71.43% 39.68% 39.25% 27.82% - - 47.68% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 152,159 144,444 109,172 97,242 89,924 79,386 78,008 11.76%
NOSH 158,500 158,730 118,665 120,052 119,899 120,282 120,013 4.74%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.44% 5.92% 6.34% 6.88% 3.97% 2.45% 10.22% -
ROE 5.83% 11.08% 13.85% 14.02% 10.61% 5.36% 22.58% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 162.90 170.18 200.80 165.01 200.57 144.46 143.59 2.12%
EPS 5.60 10.08 12.74 11.36 7.96 3.54 14.68 -14.82%
DPS 4.00 4.00 5.00 3.16 0.00 0.00 7.00 -8.89%
NAPS 0.96 0.91 0.92 0.81 0.75 0.66 0.65 6.70%
Adjusted Per Share Value based on latest NOSH - 120,136
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 161.07 168.51 148.64 123.58 150.02 108.40 107.50 6.96%
EPS 5.54 9.98 9.43 8.51 5.95 2.66 10.99 -10.77%
DPS 3.96 3.96 3.70 2.37 0.00 0.00 5.24 -4.55%
NAPS 0.9492 0.9011 0.681 0.6066 0.561 0.4952 0.4866 11.76%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.55 0.58 0.53 0.46 0.48 0.62 0.52 -
P/RPS 0.34 0.34 0.26 0.28 0.24 0.43 0.36 -0.94%
P/EPS 9.82 5.75 4.16 4.05 6.03 17.51 3.54 18.51%
EY 10.18 17.38 24.04 24.70 16.58 5.71 28.23 -15.61%
DY 7.27 6.90 9.43 6.87 0.00 0.00 13.46 -9.74%
P/NAPS 0.57 0.64 0.58 0.57 0.64 0.94 0.80 -5.48%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 26/08/11 26/08/10 20/08/09 21/08/08 23/08/07 24/08/06 -
Price 0.58 0.57 0.60 0.51 0.50 0.64 0.50 -
P/RPS 0.36 0.33 0.30 0.31 0.25 0.44 0.35 0.47%
P/EPS 10.36 5.65 4.71 4.49 6.28 18.08 3.41 20.32%
EY 9.66 17.68 21.23 22.27 15.92 5.53 29.36 -16.89%
DY 6.90 7.02 8.33 6.20 0.00 0.00 14.00 -11.11%
P/NAPS 0.60 0.63 0.65 0.63 0.67 0.97 0.77 -4.06%

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