[WANGZNG] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -12.24%
YoY- 97.5%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 295,328 305,616 299,276 292,550 276,436 266,836 272,684 5.44%
PBT 22,537 25,560 13,088 16,734 16,584 18,468 13,956 37.52%
Tax -6,188 -4,066 -3,380 -3,134 -1,088 -30 -3,356 50.19%
NP 16,349 21,494 9,708 13,600 15,496 18,438 10,600 33.38%
-
NP to SH 16,349 21,494 9,708 13,600 15,496 18,438 10,596 33.42%
-
Tax Rate 27.46% 15.91% 25.83% 18.73% 6.56% 0.16% 24.05% -
Total Cost 278,978 284,122 289,568 278,950 260,940 248,398 262,084 4.24%
-
Net Worth 176,077 179,116 171,317 169,603 168,067 169,781 168,140 3.11%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 6,345 9,510 - - - 7,933 - -
Div Payout % 38.81% 44.25% - - - 43.03% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 176,077 179,116 171,317 169,603 168,067 169,781 168,140 3.11%
NOSH 158,628 158,510 158,627 158,508 158,553 158,674 158,622 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.54% 7.03% 3.24% 4.65% 5.61% 6.91% 3.89% -
ROE 9.29% 12.00% 5.67% 8.02% 9.22% 10.86% 6.30% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 186.18 192.81 188.67 184.56 174.35 168.17 171.91 5.44%
EPS 10.31 13.56 6.12 8.58 9.77 11.62 6.68 33.44%
DPS 4.00 6.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.11 1.13 1.08 1.07 1.06 1.07 1.06 3.11%
Adjusted Per Share Value based on latest NOSH - 158,240
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 184.23 190.65 186.69 182.50 172.45 166.46 170.11 5.44%
EPS 10.20 13.41 6.06 8.48 9.67 11.50 6.61 33.43%
DPS 3.96 5.93 0.00 0.00 0.00 4.95 0.00 -
NAPS 1.0984 1.1174 1.0687 1.058 1.0484 1.0591 1.0489 3.11%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.865 0.97 0.73 0.69 0.60 0.46 0.50 -
P/RPS 0.46 0.50 0.39 0.37 0.34 0.27 0.29 35.89%
P/EPS 8.39 7.15 11.93 8.04 6.14 3.96 7.49 7.83%
EY 11.92 13.98 8.38 12.43 16.29 25.26 13.36 -7.30%
DY 4.62 6.19 0.00 0.00 0.00 10.87 0.00 -
P/NAPS 0.78 0.86 0.68 0.64 0.57 0.43 0.47 40.04%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 30/08/16 23/05/16 29/02/16 26/11/15 27/08/15 21/05/15 -
Price 0.83 0.88 0.97 0.69 0.685 0.45 0.50 -
P/RPS 0.45 0.46 0.51 0.37 0.39 0.27 0.29 33.92%
P/EPS 8.05 6.49 15.85 8.04 7.01 3.87 7.49 4.91%
EY 12.42 15.41 6.31 12.43 14.27 25.82 13.36 -4.73%
DY 4.82 6.82 0.00 0.00 0.00 11.11 0.00 -
P/NAPS 0.75 0.78 0.90 0.64 0.65 0.42 0.47 36.43%

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