Highlights

[WANGZNG] YoY Quarter Result on 2017-06-30 [#2]

Stock [WANGZNG]: WANG-ZHENG BHD
Announcement Date 11-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     22.71%    YoY -     -56.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 62,266 77,989 65,247 56,227 54,850 69,175 65,481 -0.83%
  YoY % -20.16% 19.53% 16.04% 2.51% -20.71% 5.64% -
  Horiz. % 95.09% 119.10% 99.64% 85.87% 83.76% 105.64% 100.00%
PBT 4,122 9,508 5,745 2,600 3,317 4,597 6,124 -6.38%
  YoY % -56.65% 65.50% 120.96% -21.62% -27.84% -24.93% -
  Horiz. % 67.31% 155.26% 93.81% 42.46% 54.16% 75.07% 100.00%
Tax -529 -1,188 824 -1,233 -1,128 -1,328 -1,522 -16.14%
  YoY % 55.47% -244.17% 166.83% -9.31% 15.06% 12.75% -
  Horiz. % 34.76% 78.06% -54.14% 81.01% 74.11% 87.25% 100.00%
NP 3,593 8,320 6,569 1,367 2,189 3,269 4,602 -4.04%
  YoY % -56.81% 26.66% 380.54% -37.55% -33.04% -28.97% -
  Horiz. % 78.07% 180.79% 142.74% 29.70% 47.57% 71.03% 100.00%
NP to SH 3,593 8,320 6,569 1,367 2,188 3,269 4,602 -4.04%
  YoY % -56.81% 26.66% 380.54% -37.52% -33.07% -28.97% -
  Horiz. % 78.07% 180.79% 142.74% 29.70% 47.54% 71.03% 100.00%
Tax Rate 12.83 % 12.49 % -14.34 % 47.42 % 34.01 % 28.89 % 24.85 % -10.42%
  YoY % 2.72% 187.10% -130.24% 39.43% 17.72% 16.26% -
  Horiz. % 51.63% 50.26% -57.71% 190.82% 136.86% 116.26% 100.00%
Total Cost 58,673 69,669 58,678 54,860 52,661 65,906 60,879 -0.61%
  YoY % -15.78% 18.73% 6.96% 4.18% -20.10% 8.26% -
  Horiz. % 96.38% 114.44% 96.38% 90.11% 86.50% 108.26% 100.00%
Net Worth 187,125 179,078 169,778 163,602 158,550 152,341 144,407 4.41%
  YoY % 4.49% 5.48% 3.78% 3.19% 4.08% 5.49% -
  Horiz. % 129.58% 124.01% 117.57% 113.29% 109.79% 105.49% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 4,757 4,754 3,966 3,970 3,171 3,173 3,173 6.97%
  YoY % 0.07% 19.85% -0.10% 25.23% -0.09% -0.00% -
  Horiz. % 149.90% 149.80% 124.99% 125.12% 99.91% 100.00% 100.00%
Div Payout % 132.41 % 57.14 % 60.39 % 290.49 % 144.93 % 97.09 % 68.97 % 11.47%
  YoY % 131.73% -5.38% -79.21% 100.43% 49.27% 40.77% -
  Horiz. % 191.98% 82.85% 87.56% 421.18% 210.13% 140.77% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 187,125 179,078 169,778 163,602 158,550 152,341 144,407 4.41%
  YoY % 4.49% 5.48% 3.78% 3.19% 4.08% 5.49% -
  Horiz. % 129.58% 124.01% 117.57% 113.29% 109.79% 105.49% 100.00%
NOSH 158,581 158,476 158,671 158,837 158,550 158,689 158,689 -0.01%
  YoY % 0.07% -0.12% -0.10% 0.18% -0.09% -0.00% -
  Horiz. % 99.93% 99.87% 99.99% 100.09% 99.91% 100.00% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.77 % 10.67 % 10.07 % 2.43 % 3.99 % 4.73 % 7.03 % -3.24%
  YoY % -45.92% 5.96% 314.40% -39.10% -15.64% -32.72% -
  Horiz. % 82.08% 151.78% 143.24% 34.57% 56.76% 67.28% 100.00%
ROE 1.92 % 4.65 % 3.87 % 0.84 % 1.38 % 2.15 % 3.19 % -8.11%
  YoY % -58.71% 20.16% 360.71% -39.13% -35.81% -32.60% -
  Horiz. % 60.19% 145.77% 121.32% 26.33% 43.26% 67.40% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 39.26 49.21 41.12 35.40 34.59 43.59 41.26 -0.82%
  YoY % -20.22% 19.67% 16.16% 2.34% -20.65% 5.65% -
  Horiz. % 95.15% 119.27% 99.66% 85.80% 83.83% 105.65% 100.00%
EPS 2.27 5.25 4.14 0.86 1.38 2.06 2.90 -4.00%
  YoY % -56.76% 26.81% 381.40% -37.68% -33.01% -28.97% -
  Horiz. % 78.28% 181.03% 142.76% 29.66% 47.59% 71.03% 100.00%
DPS 3.00 3.00 2.50 2.50 2.00 2.00 2.00 6.98%
  YoY % 0.00% 20.00% 0.00% 25.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 125.00% 125.00% 100.00% 100.00% 100.00%
NAPS 1.1800 1.1300 1.0700 1.0300 1.0000 0.9600 0.9100 4.42%
  YoY % 4.42% 5.61% 3.88% 3.00% 4.17% 5.49% -
  Horiz. % 129.67% 124.18% 117.58% 113.19% 109.89% 105.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 38.92 48.74 40.78 35.14 34.28 43.23 40.93 -0.83%
  YoY % -20.15% 19.52% 16.05% 2.51% -20.70% 5.62% -
  Horiz. % 95.09% 119.08% 99.63% 85.85% 83.75% 105.62% 100.00%
EPS 2.25 5.20 4.11 0.85 1.37 2.04 2.88 -4.03%
  YoY % -56.73% 26.52% 383.53% -37.96% -32.84% -29.17% -
  Horiz. % 78.12% 180.56% 142.71% 29.51% 47.57% 70.83% 100.00%
DPS 2.97 2.97 2.48 2.48 1.98 1.98 1.98 6.98%
  YoY % 0.00% 19.76% 0.00% 25.25% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 125.25% 125.25% 100.00% 100.00% 100.00%
NAPS 1.1695 1.1192 1.0611 1.0225 0.9909 0.9521 0.9025 4.41%
  YoY % 4.49% 5.48% 3.78% 3.19% 4.08% 5.50% -
  Horiz. % 129.58% 124.01% 117.57% 113.30% 109.80% 105.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.5300 0.9700 0.4600 0.6200 0.5000 0.5500 0.5800 -
P/RPS 3.90 1.97 1.12 1.75 1.45 1.26 1.41 18.46%
  YoY % 97.97% 75.89% -36.00% 20.69% 15.08% -10.64% -
  Horiz. % 276.60% 139.72% 79.43% 124.11% 102.84% 89.36% 100.00%
P/EPS 67.53 18.48 11.11 72.04 36.23 26.70 20.00 22.46%
  YoY % 265.42% 66.34% -84.58% 98.84% 35.69% 33.50% -
  Horiz. % 337.65% 92.40% 55.55% 360.20% 181.15% 133.50% 100.00%
EY 1.48 5.41 9.00 1.39 2.76 3.75 5.00 -18.35%
  YoY % -72.64% -39.89% 547.48% -49.64% -26.40% -25.00% -
  Horiz. % 29.60% 108.20% 180.00% 27.80% 55.20% 75.00% 100.00%
DY 1.96 3.09 5.43 4.03 4.00 3.64 3.45 -8.99%
  YoY % -36.57% -43.09% 34.74% 0.75% 9.89% 5.51% -
  Horiz. % 56.81% 89.57% 157.39% 116.81% 115.94% 105.51% 100.00%
P/NAPS 1.30 0.86 0.43 0.60 0.50 0.57 0.64 12.52%
  YoY % 51.16% 100.00% -28.33% 20.00% -12.28% -10.94% -
  Horiz. % 203.12% 134.38% 67.19% 93.75% 78.12% 89.06% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 11/08/17 30/08/16 27/08/15 27/08/14 22/08/13 24/08/12 26/08/11 -
Price 1.3900 0.8800 0.4500 0.6300 0.4400 0.5800 0.5700 -
P/RPS 3.54 1.79 1.09 1.78 1.27 1.33 1.38 16.98%
  YoY % 97.77% 64.22% -38.76% 40.16% -4.51% -3.62% -
  Horiz. % 256.52% 129.71% 78.99% 128.99% 92.03% 96.38% 100.00%
P/EPS 61.35 16.76 10.87 73.20 31.88 28.16 19.66 20.86%
  YoY % 266.05% 54.19% -85.15% 129.61% 13.21% 43.23% -
  Horiz. % 312.05% 85.25% 55.29% 372.33% 162.16% 143.23% 100.00%
EY 1.63 5.97 9.20 1.37 3.14 3.55 5.09 -17.27%
  YoY % -72.70% -35.11% 571.53% -56.37% -11.55% -30.26% -
  Horiz. % 32.02% 117.29% 180.75% 26.92% 61.69% 69.74% 100.00%
DY 2.16 3.41 5.56 3.97 4.55 3.45 3.51 -7.77%
  YoY % -36.66% -38.67% 40.05% -12.75% 31.88% -1.71% -
  Horiz. % 61.54% 97.15% 158.40% 113.11% 129.63% 98.29% 100.00%
P/NAPS 1.18 0.78 0.42 0.61 0.44 0.60 0.63 11.02%
  YoY % 51.28% 85.71% -31.15% 38.64% -26.67% -4.76% -
  Horiz. % 187.30% 123.81% 66.67% 96.83% 69.84% 95.24% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

411  316  540  585 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-WB 0.06+0.01 
 HUBLINE 0.19+0.025 
 TRIVE 0.245+0.045 
 KGROUP 0.165+0.005 
 HIBISCS 0.70-0.01 
 M3TECH 0.15-0.005 
 MAXWELL 0.025+0.005 
 PALETTE 0.415+0.03 
 COMCORP 0.915+0.20 
 KEYASIC 0.29+0.015 
Partners & Brokers