[WANGZNG] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -21.46%
YoY- 172.68%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 59,441 58,783 56,497 54,218 63,168 54,246 44,022 5.12%
PBT 3,046 2,316 2,989 4,617 1,717 2,405 167 62.17%
Tax -970 -578 -747 -1,154 -447 -650 -47 65.54%
NP 2,076 1,738 2,242 3,463 1,270 1,755 120 60.75%
-
NP to SH 2,076 1,738 2,242 3,463 1,270 1,755 120 60.75%
-
Tax Rate 31.85% 24.96% 24.99% 24.99% 26.03% 27.03% 28.14% -
Total Cost 57,365 57,045 54,255 50,755 61,898 52,491 43,902 4.55%
-
Net Worth 150,549 143,780 107,948 98,258 88,660 79,335 74,399 12.45%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 2,524 - -
Div Payout % - - - - - 143.84% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 150,549 143,780 107,948 98,258 88,660 79,335 74,399 12.45%
NOSH 158,473 157,999 118,624 119,826 119,811 120,205 119,999 4.73%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.49% 2.96% 3.97% 6.39% 2.01% 3.24% 0.27% -
ROE 1.38% 1.21% 2.08% 3.52% 1.43% 2.21% 0.16% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 37.51 37.20 47.63 45.25 52.72 45.13 36.69 0.36%
EPS 1.31 1.10 1.89 2.89 1.06 1.46 0.10 53.47%
DPS 0.00 0.00 0.00 0.00 0.00 2.10 0.00 -
NAPS 0.95 0.91 0.91 0.82 0.74 0.66 0.62 7.36%
Adjusted Per Share Value based on latest NOSH - 119,826
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 37.08 36.67 35.24 33.82 39.41 33.84 27.46 5.12%
EPS 1.30 1.08 1.40 2.16 0.79 1.09 0.07 62.66%
DPS 0.00 0.00 0.00 0.00 0.00 1.57 0.00 -
NAPS 0.9392 0.8969 0.6734 0.613 0.5531 0.4949 0.4641 12.45%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.73 0.56 0.62 0.56 0.50 0.68 0.53 -
P/RPS 1.95 1.51 1.30 1.24 0.95 1.51 1.44 5.17%
P/EPS 55.73 50.91 32.80 19.38 47.17 46.58 530.00 -31.27%
EY 1.79 1.96 3.05 5.16 2.12 2.15 0.19 45.27%
DY 0.00 0.00 0.00 0.00 0.00 3.09 0.00 -
P/NAPS 0.77 0.62 0.68 0.68 0.68 1.03 0.85 -1.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 18/11/11 25/11/10 19/11/09 20/11/08 22/11/07 14/11/06 -
Price 0.46 0.60 0.65 0.43 0.45 0.56 0.52 -
P/RPS 1.23 1.61 1.36 0.95 0.85 1.24 1.42 -2.36%
P/EPS 35.11 54.55 34.39 14.88 42.45 38.36 520.00 -36.16%
EY 2.85 1.83 2.91 6.72 2.36 2.61 0.19 56.97%
DY 0.00 0.00 0.00 0.00 0.00 3.75 0.00 -
P/NAPS 0.48 0.66 0.71 0.52 0.61 0.85 0.84 -8.89%

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