[WANGZNG] YoY TTM 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- 23.02%
YoY- 2.7%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 250,601 246,730 228,520 208,232 243,105 185,529 170,352 6.63%
PBT 13,642 17,820 17,954 15,650 15,517 7,324 17,005 -3.60%
Tax -3,450 -4,603 -4,674 -3,932 -4,107 -1,561 -4,747 -5.17%
NP 10,192 13,217 13,280 11,718 11,410 5,763 12,258 -3.02%
-
NP to SH 10,192 13,217 13,280 11,718 11,410 5,763 12,258 -3.02%
-
Tax Rate 25.29% 25.83% 26.03% 25.12% 26.47% 21.31% 27.92% -
Total Cost 240,409 233,513 215,240 196,514 231,695 179,766 158,094 7.22%
-
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 3,173 3,173 2,970 1,898 - 2,524 4,199 -4.55%
Div Payout % 31.14% 24.01% 22.36% 16.20% - 43.80% 34.26% -
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 4.07% 5.36% 5.81% 5.63% 4.69% 3.11% 7.20% -
ROE 6.77% 9.19% 12.30% 11.93% 12.87% 7.26% 16.48% -
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 158.13 156.16 192.64 173.78 202.91 154.34 141.96 1.81%
EPS 6.43 8.37 11.20 9.78 9.52 4.79 10.22 -7.42%
DPS 2.00 2.01 2.50 1.58 0.00 2.10 3.50 -8.89%
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 156.33 153.92 142.56 129.90 151.65 115.74 106.27 6.63%
EPS 6.36 8.25 8.28 7.31 7.12 3.60 7.65 -3.02%
DPS 1.98 1.98 1.85 1.18 0.00 1.57 2.62 -4.55%
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 0.46 0.36 0.32 0.32 0.25 0.44 0.37 3.69%
P/EPS 11.35 6.69 5.54 5.73 5.25 14.18 5.19 13.91%
EY 8.81 14.94 18.06 17.46 19.05 7.05 19.27 -12.21%
DY 2.74 3.59 4.03 2.82 0.00 3.09 6.60 -13.61%
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 0.29 0.38 0.34 0.25 0.22 0.36 0.37 -3.97%
P/EPS 7.15 7.17 5.81 4.40 4.73 11.68 5.09 5.82%
EY 13.98 13.94 17.22 22.74 21.16 8.56 19.64 -5.50%
DY 4.35 3.35 3.85 3.67 0.00 3.75 6.73 -7.00%
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