[WANGZNG] YoY TTM 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- -7.86%
YoY- 52.24%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 251,572 249,943 244,444 226,241 217,182 234,183 175,305 6.19%
PBT 13,699 12,912 18,493 19,582 12,750 16,205 5,086 17.93%
Tax -5,149 -3,058 -4,772 -5,081 -3,225 -4,310 -958 32.31%
NP 8,550 9,854 13,721 14,501 9,525 11,895 4,128 12.89%
-
NP to SH 8,544 9,854 13,721 14,501 9,525 11,895 4,128 12.87%
-
Tax Rate 37.59% 23.68% 25.80% 25.95% 25.29% 26.60% 18.84% -
Total Cost 243,022 240,089 230,723 211,740 207,657 222,288 171,177 6.00%
-
Net Worth 158,550 152,341 144,407 109,297 97,310 90,113 79,138 12.26%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,171 3,173 3,173 2,970 1,898 2,524 - -
Div Payout % 37.11% 32.21% 23.13% 20.48% 19.93% 21.22% - -
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 158,550 152,341 144,407 109,297 97,310 90,113 79,138 12.26%
NOSH 158,550 158,689 158,689 118,801 120,136 120,150 119,907 4.76%
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 3.40% 3.94% 5.61% 6.41% 4.39% 5.08% 2.35% -
ROE 5.39% 6.47% 9.50% 13.27% 9.79% 13.20% 5.22% -
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 158.67 157.50 154.04 190.44 180.78 194.91 146.20 1.37%
EPS 5.39 6.21 8.65 12.21 7.93 9.90 3.44 7.76%
DPS 2.00 2.00 2.00 2.50 1.58 2.10 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 156.94 155.92 152.49 141.13 135.48 146.09 109.36 6.19%
EPS 5.33 6.15 8.56 9.05 5.94 7.42 2.58 12.84%
DPS 1.98 1.98 1.98 1.85 1.18 1.57 0.00 -
NAPS 0.9891 0.9503 0.9008 0.6818 0.607 0.5621 0.4937 12.26%
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 0.32 0.35 0.38 0.28 0.25 0.25 0.42 -4.42%
P/EPS 9.28 8.86 6.71 4.34 5.80 4.85 18.01 -10.45%
EY 10.78 11.29 14.91 23.03 17.24 20.63 5.55 11.68%
DY 4.00 3.64 3.45 4.72 3.43 4.38 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 0.28 0.37 0.37 0.32 0.28 0.26 0.44 -7.24%
P/EPS 8.17 9.34 6.59 4.92 6.43 5.05 18.59 -12.79%
EY 12.25 10.71 15.17 20.34 15.55 19.80 5.38 14.68%
DY 4.55 3.45 3.51 4.17 3.10 4.20 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