[WANGZNG] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -15.96%
YoY- 90.93%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 305,616 299,276 292,550 276,436 266,836 272,684 253,876 13.17%
PBT 25,560 13,088 16,734 16,584 18,468 13,956 18,228 25.30%
Tax -4,066 -3,380 -3,134 -1,088 -30 -3,356 -11,342 -49.56%
NP 21,494 9,708 13,600 15,496 18,438 10,600 6,886 113.73%
-
NP to SH 21,494 9,708 13,600 15,496 18,438 10,596 6,886 113.73%
-
Tax Rate 15.91% 25.83% 18.73% 6.56% 0.16% 24.05% 62.22% -
Total Cost 284,122 289,568 278,950 260,940 248,398 262,084 246,990 9.79%
-
Net Worth 179,116 171,317 169,603 168,067 169,781 168,140 163,335 6.34%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 9,510 - - - 7,933 - - -
Div Payout % 44.25% - - - 43.03% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 179,116 171,317 169,603 168,067 169,781 168,140 163,335 6.34%
NOSH 158,510 158,627 158,508 158,553 158,674 158,622 158,577 -0.02%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.03% 3.24% 4.65% 5.61% 6.91% 3.89% 2.71% -
ROE 12.00% 5.67% 8.02% 9.22% 10.86% 6.30% 4.22% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 192.81 188.67 184.56 174.35 168.17 171.91 160.10 13.20%
EPS 13.56 6.12 8.58 9.77 11.62 6.68 4.34 113.86%
DPS 6.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.13 1.08 1.07 1.06 1.07 1.06 1.03 6.37%
Adjusted Per Share Value based on latest NOSH - 158,157
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 190.65 186.69 182.50 172.45 166.46 170.11 158.37 13.17%
EPS 13.41 6.06 8.48 9.67 11.50 6.61 4.30 113.60%
DPS 5.93 0.00 0.00 0.00 4.95 0.00 0.00 -
NAPS 1.1174 1.0687 1.058 1.0484 1.0591 1.0489 1.0189 6.35%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.97 0.73 0.69 0.60 0.46 0.50 0.48 -
P/RPS 0.50 0.39 0.37 0.34 0.27 0.29 0.30 40.61%
P/EPS 7.15 11.93 8.04 6.14 3.96 7.49 11.05 -25.20%
EY 13.98 8.38 12.43 16.29 25.26 13.36 9.05 33.66%
DY 6.19 0.00 0.00 0.00 10.87 0.00 0.00 -
P/NAPS 0.86 0.68 0.64 0.57 0.43 0.47 0.47 49.65%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 23/05/16 29/02/16 26/11/15 27/08/15 21/05/15 27/02/15 -
Price 0.88 0.97 0.69 0.685 0.45 0.50 0.54 -
P/RPS 0.46 0.51 0.37 0.39 0.27 0.29 0.34 22.34%
P/EPS 6.49 15.85 8.04 7.01 3.87 7.49 12.44 -35.21%
EY 15.41 6.31 12.43 14.27 25.82 13.36 8.04 54.36%
DY 6.82 0.00 0.00 0.00 11.11 0.00 0.00 -
P/NAPS 0.78 0.90 0.64 0.65 0.42 0.47 0.52 31.06%

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