[WANGZNG] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 72.3%
YoY- 10.85%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 121,105 129,097 135,064 119,140 99,052 120,242 86,880 5.68%
PBT 8,761 6,408 10,618 10,079 9,092 6,448 2,917 20.09%
Tax -2,650 -1,970 -2,618 -2,520 -2,273 -1,676 -788 22.37%
NP 6,111 4,438 8,000 7,559 6,819 4,772 2,129 19.19%
-
NP to SH 6,108 4,438 8,000 7,559 6,819 4,772 2,129 19.18%
-
Tax Rate 30.25% 30.74% 24.66% 25.00% 25.00% 25.99% 27.01% -
Total Cost 114,994 124,659 127,064 111,581 92,233 115,470 84,751 5.21%
-
Net Worth 158,649 152,159 144,444 109,172 97,242 89,924 79,386 12.21%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,172 3,170 3,174 2,966 1,896 - - -
Div Payout % 51.95% 71.43% 39.68% 39.25% 27.82% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 158,649 152,159 144,444 109,172 97,242 89,924 79,386 12.21%
NOSH 158,649 158,500 158,730 118,665 120,052 119,899 120,282 4.71%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.05% 3.44% 5.92% 6.34% 6.88% 3.97% 2.45% -
ROE 3.85% 2.92% 5.54% 6.92% 7.01% 5.31% 2.68% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 76.34 81.45 85.09 100.40 82.51 100.29 72.23 0.92%
EPS 3.85 2.80 5.04 6.37 5.68 3.98 1.77 13.81%
DPS 2.00 2.00 2.00 2.50 1.58 0.00 0.00 -
NAPS 1.00 0.96 0.91 0.92 0.81 0.75 0.66 7.16%
Adjusted Per Share Value based on latest NOSH - 118,801
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 75.55 80.53 84.26 74.32 61.79 75.01 54.20 5.68%
EPS 3.81 2.77 4.99 4.72 4.25 2.98 1.33 19.15%
DPS 1.98 1.98 1.98 1.85 1.18 0.00 0.00 -
NAPS 0.9897 0.9492 0.9011 0.681 0.6066 0.561 0.4952 12.22%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.50 0.55 0.58 0.53 0.46 0.48 0.62 -
P/RPS 0.66 0.68 0.68 0.53 0.56 0.48 0.86 -4.31%
P/EPS 12.99 19.64 11.51 8.32 8.10 12.06 35.03 -15.22%
EY 7.70 5.09 8.69 12.02 12.35 8.29 2.85 17.99%
DY 4.00 3.64 3.45 4.72 3.43 0.00 0.00 -
P/NAPS 0.50 0.57 0.64 0.58 0.57 0.64 0.94 -9.97%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 24/08/12 26/08/11 26/08/10 20/08/09 21/08/08 23/08/07 -
Price 0.44 0.58 0.57 0.60 0.51 0.50 0.64 -
P/RPS 0.58 0.71 0.67 0.60 0.62 0.50 0.89 -6.88%
P/EPS 11.43 20.71 11.31 9.42 8.98 12.56 36.16 -17.45%
EY 8.75 4.83 8.84 10.62 11.14 7.96 2.77 21.10%
DY 4.55 3.45 3.51 4.17 3.10 0.00 0.00 -
P/NAPS 0.44 0.60 0.63 0.65 0.63 0.67 0.97 -12.33%

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