[WANGZNG] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -15.59%
YoY- 55.52%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 258,462 234,182 204,360 244,546 188,168 173,581 140,364 10.70%
PBT 17,245 17,424 18,278 10,886 7,097 17,345 -8,122 -
Tax -4,261 -4,356 -4,569 -2,830 -1,917 -5,440 -1,893 14.47%
NP 12,984 13,068 13,709 8,056 5,180 11,905 -10,015 -
-
NP to SH 12,984 13,068 13,709 8,056 5,180 11,905 -10,015 -
-
Tax Rate 24.71% 25.00% 25.00% 26.00% 27.01% 31.36% - -
Total Cost 245,478 221,114 190,650 236,490 182,988 161,676 150,379 8.50%
-
Net Worth 144,325 107,846 98,380 88,711 79,138 74,408 59,970 15.75%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - 3,357 5,600 4,197 -
Div Payout % - - - - 64.81% 47.04% 0.00% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 144,325 107,846 98,380 88,711 79,138 74,408 59,970 15.75%
NOSH 158,599 118,512 119,976 119,880 119,907 120,013 119,940 4.76%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.02% 5.58% 6.71% 3.29% 2.75% 6.86% -7.14% -
ROE 9.00% 12.12% 13.93% 9.08% 6.55% 16.00% -16.70% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 162.97 197.60 170.33 203.99 156.93 144.63 117.03 5.67%
EPS 8.19 11.03 11.43 6.72 4.32 9.92 -8.35 -
DPS 0.00 0.00 0.00 0.00 2.80 4.67 3.50 -
NAPS 0.91 0.91 0.82 0.74 0.66 0.62 0.50 10.49%
Adjusted Per Share Value based on latest NOSH - 119,811
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 161.23 146.09 127.48 152.55 117.38 108.28 87.56 10.70%
EPS 8.10 8.15 8.55 5.03 3.23 7.43 -6.25 -
DPS 0.00 0.00 0.00 0.00 2.09 3.49 2.62 -
NAPS 0.9003 0.6728 0.6137 0.5534 0.4937 0.4642 0.3741 15.75%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.56 0.62 0.56 0.50 0.68 0.53 0.68 -
P/RPS 0.34 0.31 0.33 0.25 0.43 0.37 0.58 -8.51%
P/EPS 6.84 5.62 4.90 7.44 15.74 5.34 -8.14 -
EY 14.62 17.78 20.40 13.44 6.35 18.72 -12.28 -
DY 0.00 0.00 0.00 0.00 4.12 8.81 5.15 -
P/NAPS 0.62 0.68 0.68 0.68 1.03 0.85 1.36 -12.26%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 18/11/11 25/11/10 19/11/09 20/11/08 22/11/07 14/11/06 28/11/05 -
Price 0.60 0.65 0.43 0.45 0.56 0.52 0.50 -
P/RPS 0.37 0.33 0.25 0.22 0.36 0.36 0.43 -2.47%
P/EPS 7.33 5.89 3.76 6.70 12.96 5.24 -5.99 -
EY 13.64 16.96 26.57 14.93 7.71 19.08 -16.70 -
DY 0.00 0.00 0.00 0.00 5.00 8.97 7.00 -
P/NAPS 0.66 0.71 0.52 0.61 0.85 0.84 1.00 -6.68%

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