[WANGZNG] YoY 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- 82.95%
YoY- 84.4%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
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 69,175 65,481 58,532 59,839 61,109 44,041 44,744 7.52%
PBT 4,597 6,124 4,230 5,878 3,231 1,774 12,653 -15.51%
Tax -1,328 -1,522 -1,058 -1,469 -840 -479 -3,543 -15.07%
NP 3,269 4,602 3,172 4,409 2,391 1,295 9,110 -15.68%
-
NP to SH 3,269 4,602 3,172 4,409 2,391 1,295 9,110 -15.68%
-
Tax Rate 28.89% 24.85% 25.01% 24.99% 26.00% 27.00% 28.00% -
Total Cost 65,906 60,879 55,360 55,430 58,718 42,746 35,634 10.78%
-
Net Worth 152,341 144,407 109,297 97,310 90,113 79,138 78,017 11.78%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,173 3,173 2,970 1,898 - - 4,200 -4.56%
Div Payout % 97.09% 68.97% 93.63% 43.05% - - 46.11% -
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 152,341 144,407 109,297 97,310 90,113 79,138 78,017 11.78%
NOSH 158,689 158,689 118,801 120,136 120,150 119,907 120,026 4.75%
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 4.73% 7.03% 5.42% 7.37% 3.91% 2.94% 20.36% -
ROE 2.15% 3.19% 2.90% 4.53% 2.65% 1.64% 11.68% -
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 43.59 41.26 49.27 49.81 50.86 36.73 37.28 2.63%
EPS 2.06 2.90 2.67 3.67 1.99 1.08 7.59 -19.51%
DPS 2.00 2.00 2.50 1.58 0.00 0.00 3.50 -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 43.15 40.85 36.51 37.33 38.12 27.47 27.91 7.52%
EPS 2.04 2.87 1.98 2.75 1.49 0.81 5.68 -15.67%
DPS 1.98 1.98 1.85 1.18 0.00 0.00 2.62 -4.55%
NAPS 0.9503 0.9008 0.6818 0.607 0.5621 0.4937 0.4867 11.78%
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 1.26 1.41 1.08 0.92 0.94 1.69 1.39 -1.62%
P/EPS 26.70 20.00 19.85 12.53 24.12 57.41 6.85 25.42%
EY 3.75 5.00 5.04 7.98 4.15 1.74 14.60 -20.25%
DY 3.64 3.45 4.72 3.43 0.00 0.00 6.73 -9.72%
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 1.33 1.38 1.22 1.02 0.98 1.74 1.34 -0.12%
P/EPS 28.16 19.66 22.47 13.90 25.13 59.26 6.59 27.35%
EY 3.55 5.09 4.45 7.20 3.98 1.69 15.18 -21.49%
DY 3.45 3.51 4.17 3.10 0.00 0.00 7.00 -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