[WANGZNG] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -8.55%
YoY- -27.05%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 229,302 217,884 275,225 268,685 259,002 268,940 309,052 -18.08%
PBT 16,788 16,124 15,454 16,166 17,616 18,744 21,462 -15.14%
Tax -6,254 -3,988 -4,897 -4,240 -4,574 -7,032 -3,765 40.38%
NP 10,534 12,136 10,557 11,926 13,042 11,712 17,697 -29.30%
-
NP to SH 10,534 12,136 10,557 11,926 13,042 11,712 17,697 -29.30%
-
Tax Rate 37.25% 24.73% 31.69% 26.23% 25.97% 37.52% 17.54% -
Total Cost 218,768 205,748 264,668 256,758 245,960 257,228 291,355 -17.43%
-
Net Worth 185,539 188,711 185,539 183,953 187,125 183,953 180,782 1.75%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 12,686 - 4,757 6,343 9,514 - 6,343 58.94%
Div Payout % 120.43% - 45.06% 53.19% 72.96% - 35.84% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 185,539 188,711 185,539 183,953 187,125 183,953 180,782 1.75%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.59% 5.57% 3.84% 4.44% 5.04% 4.35% 5.73% -
ROE 5.68% 6.43% 5.69% 6.48% 6.97% 6.37% 9.79% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 144.60 137.40 173.55 169.43 163.32 169.59 194.89 -18.08%
EPS 6.64 7.64 6.66 7.52 8.22 7.40 11.16 -29.32%
DPS 8.00 0.00 3.00 4.00 6.00 0.00 4.00 58.94%
NAPS 1.17 1.19 1.17 1.16 1.18 1.16 1.14 1.75%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 143.04 135.92 171.69 167.61 161.57 167.77 192.79 -18.08%
EPS 6.57 7.57 6.59 7.44 8.14 7.31 11.04 -29.31%
DPS 7.91 0.00 2.97 3.96 5.94 0.00 3.96 58.80%
NAPS 1.1574 1.1772 1.1574 1.1475 1.1673 1.1475 1.1278 1.74%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.41 1.44 1.91 1.46 1.53 0.935 0.77 -
P/RPS 0.98 1.05 1.10 0.86 0.94 0.55 0.40 82.03%
P/EPS 21.23 18.82 28.69 19.41 18.60 12.66 6.90 111.97%
EY 4.71 5.31 3.49 5.15 5.38 7.90 14.49 -52.82%
DY 5.67 0.00 1.57 2.74 3.92 0.00 5.19 6.09%
P/NAPS 1.21 1.21 1.63 1.26 1.30 0.81 0.68 46.99%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 14/08/18 25/05/18 27/02/18 22/11/17 11/08/17 29/05/17 24/02/17 -
Price 1.36 1.50 1.69 1.38 1.39 1.07 0.895 -
P/RPS 0.94 1.09 0.97 0.81 0.85 0.63 0.46 61.24%
P/EPS 20.47 19.60 25.39 18.35 16.90 14.49 8.02 87.08%
EY 4.88 5.10 3.94 5.45 5.92 6.90 12.47 -46.58%
DY 5.88 0.00 1.78 2.90 4.32 0.00 4.47 20.11%
P/NAPS 1.16 1.26 1.44 1.19 1.18 0.92 0.79 29.27%

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