[WANGZNG] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 17.43%
YoY- 84.02%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 259,564 255,910 228,520 206,153 238,372 200,821 174,589 6.82%
PBT 11,346 17,122 17,954 18,595 10,106 12,674 15,011 -4.55%
Tax -4,469 -3,706 -4,674 -4,834 -2,628 -3,422 -4,203 1.02%
NP 6,877 13,416 13,280 13,761 7,478 9,252 10,808 -7.25%
-
NP to SH 6,874 13,416 13,280 13,761 7,478 9,252 10,808 -7.25%
-
Tax Rate 39.39% 21.64% 26.03% 26.00% 26.00% 27.00% 28.00% -
Total Cost 252,687 242,494 215,240 192,392 230,894 191,569 163,781 7.48%
-
Net Worth 151,513 147,396 115,208 100,771 89,749 85,263 76,596 12.02%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,173 3,173 2,970 1,898 - 2,524 4,200 -4.56%
Div Payout % 46.17% 23.66% 22.36% 13.79% - 27.28% 38.87% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 151,513 147,396 115,208 100,771 89,749 85,263 76,596 12.02%
NOSH 157,826 158,491 133,963 119,965 119,666 120,089 119,681 4.71%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.65% 5.24% 5.81% 6.68% 3.14% 4.61% 6.19% -
ROE 4.54% 9.10% 11.53% 13.66% 8.33% 10.85% 14.11% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 164.46 161.47 170.58 171.84 199.20 167.23 145.88 2.01%
EPS 4.36 8.46 9.91 11.47 6.25 7.70 9.03 -11.41%
DPS 2.00 2.00 2.22 1.58 0.00 2.10 3.50 -8.89%
NAPS 0.96 0.93 0.86 0.84 0.75 0.71 0.64 6.98%
Adjusted Per Share Value based on latest NOSH - 119,965
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 161.92 159.64 142.56 128.60 148.70 125.28 108.91 6.82%
EPS 4.29 8.37 8.28 8.58 4.66 5.77 6.74 -7.24%
DPS 1.98 1.98 1.85 1.18 0.00 1.57 2.62 -4.55%
NAPS 0.9452 0.9195 0.7187 0.6286 0.5599 0.5319 0.4778 12.03%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.45 0.56 0.61 0.50 0.50 0.61 0.65 -
P/RPS 0.27 0.35 0.36 0.29 0.25 0.36 0.45 -8.15%
P/EPS 10.33 6.62 6.15 4.36 8.00 7.92 7.20 6.19%
EY 9.68 15.12 16.25 22.94 12.50 12.63 13.89 -5.83%
DY 4.44 3.57 3.63 3.16 0.00 3.44 5.38 -3.14%
P/NAPS 0.47 0.60 0.71 0.60 0.67 0.86 1.02 -12.10%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 27/02/12 28/02/11 23/02/10 23/02/09 21/02/08 28/02/07 -
Price 0.41 0.57 0.60 0.49 0.50 0.61 0.71 -
P/RPS 0.25 0.35 0.35 0.29 0.25 0.36 0.49 -10.60%
P/EPS 9.41 6.73 6.05 4.27 8.00 7.92 7.86 3.04%
EY 10.62 14.85 16.52 23.41 12.50 12.63 12.72 -2.95%
DY 4.88 3.51 3.70 3.22 0.00 3.44 4.93 -0.16%
P/NAPS 0.43 0.61 0.70 0.58 0.67 0.86 1.11 -14.60%

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