[WANGZNG] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 8.44%
YoY- -14.89%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 266,836 272,684 253,876 237,233 227,626 230,344 245,396 5.75%
PBT 18,468 13,956 18,228 19,656 13,362 16,324 18,695 -0.81%
Tax -30 -3,356 -11,342 -11,540 -5,876 -6,820 -9,537 -97.87%
NP 18,438 10,600 6,886 8,116 7,486 9,504 9,158 59.64%
-
NP to SH 18,438 10,596 6,886 8,116 7,484 9,504 9,237 58.73%
-
Tax Rate 0.16% 24.05% 62.22% 58.71% 43.98% 41.78% 51.01% -
Total Cost 248,398 262,084 246,990 229,117 220,140 220,840 236,238 3.41%
-
Net Worth 169,781 168,140 163,335 95,813 163,316 161,567 158,490 4.70%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 7,933 - - - 7,927 - - -
Div Payout % 43.03% - - - 105.93% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 169,781 168,140 163,335 95,813 163,316 161,567 158,490 4.70%
NOSH 158,674 158,622 158,577 93,935 158,559 158,400 158,490 0.07%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.91% 3.89% 2.71% 3.42% 3.29% 4.13% 3.73% -
ROE 10.86% 6.30% 4.22% 8.47% 4.58% 5.88% 5.83% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 168.17 171.91 160.10 252.55 143.56 145.42 154.83 5.68%
EPS 11.62 6.68 4.34 8.64 4.72 6.00 5.83 58.57%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.07 1.06 1.03 1.02 1.03 1.02 1.00 4.62%
Adjusted Per Share Value based on latest NOSH - 70,815
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 166.46 170.11 158.37 147.99 142.00 143.69 153.08 5.76%
EPS 11.50 6.61 4.30 5.06 4.67 5.93 5.76 58.75%
DPS 4.95 0.00 0.00 0.00 4.95 0.00 0.00 -
NAPS 1.0591 1.0489 1.0189 0.5977 1.0188 1.0079 0.9887 4.70%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.46 0.50 0.48 0.58 0.62 0.52 0.45 -
P/RPS 0.27 0.29 0.30 0.23 0.43 0.36 0.29 -4.66%
P/EPS 3.96 7.49 11.05 6.71 13.14 8.67 7.72 -35.99%
EY 25.26 13.36 9.05 14.90 7.61 11.54 12.95 56.30%
DY 10.87 0.00 0.00 0.00 8.06 0.00 0.00 -
P/NAPS 0.43 0.47 0.47 0.57 0.60 0.51 0.45 -2.99%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 21/05/15 27/02/15 28/11/14 27/08/14 20/05/14 28/02/14 -
Price 0.45 0.50 0.54 0.58 0.63 0.55 0.50 -
P/RPS 0.27 0.29 0.34 0.23 0.44 0.38 0.32 -10.73%
P/EPS 3.87 7.49 12.44 6.71 13.35 9.17 8.58 -41.27%
EY 25.82 13.36 8.04 14.90 7.49 10.91 11.66 70.13%
DY 11.11 0.00 0.00 0.00 7.94 0.00 0.00 -
P/NAPS 0.42 0.47 0.52 0.57 0.61 0.54 0.50 -11.00%

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 ⃤ & 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