[WANGZNG] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 8.24%
YoY- 30.13%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 268,685 259,002 268,940 309,052 295,328 305,616 299,276 -6.93%
PBT 16,166 17,616 18,744 21,462 22,537 25,560 13,088 15.10%
Tax -4,240 -4,574 -7,032 -3,765 -6,188 -4,066 -3,380 16.29%
NP 11,926 13,042 11,712 17,697 16,349 21,494 9,708 14.68%
-
NP to SH 11,926 13,042 11,712 17,697 16,349 21,494 9,708 14.68%
-
Tax Rate 26.23% 25.97% 37.52% 17.54% 27.46% 15.91% 25.83% -
Total Cost 256,758 245,960 257,228 291,355 278,978 284,122 289,568 -7.69%
-
Net Worth 183,953 187,125 183,953 180,782 176,077 179,116 171,317 4.85%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 6,343 9,514 - 6,343 6,345 9,510 - -
Div Payout % 53.19% 72.96% - 35.84% 38.81% 44.25% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 183,953 187,125 183,953 180,782 176,077 179,116 171,317 4.85%
NOSH 160,000 160,000 160,000 160,000 158,628 158,510 158,627 0.57%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.44% 5.04% 4.35% 5.73% 5.54% 7.03% 3.24% -
ROE 6.48% 6.97% 6.37% 9.79% 9.29% 12.00% 5.67% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 169.43 163.32 169.59 194.89 186.18 192.81 188.67 -6.91%
EPS 7.52 8.22 7.40 11.16 10.31 13.56 6.12 14.70%
DPS 4.00 6.00 0.00 4.00 4.00 6.00 0.00 -
NAPS 1.16 1.18 1.16 1.14 1.11 1.13 1.08 4.87%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 167.61 161.57 167.77 192.79 184.23 190.65 186.69 -6.92%
EPS 7.44 8.14 7.31 11.04 10.20 13.41 6.06 14.64%
DPS 3.96 5.94 0.00 3.96 3.96 5.93 0.00 -
NAPS 1.1475 1.1673 1.1475 1.1278 1.0984 1.1174 1.0687 4.85%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.46 1.53 0.935 0.77 0.865 0.97 0.73 -
P/RPS 0.86 0.94 0.55 0.40 0.46 0.50 0.39 69.33%
P/EPS 19.41 18.60 12.66 6.90 8.39 7.15 11.93 38.29%
EY 5.15 5.38 7.90 14.49 11.92 13.98 8.38 -27.69%
DY 2.74 3.92 0.00 5.19 4.62 6.19 0.00 -
P/NAPS 1.26 1.30 0.81 0.68 0.78 0.86 0.68 50.80%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 11/08/17 29/05/17 24/02/17 23/11/16 30/08/16 23/05/16 -
Price 1.38 1.39 1.07 0.895 0.83 0.88 0.97 -
P/RPS 0.81 0.85 0.63 0.46 0.45 0.46 0.51 36.08%
P/EPS 18.35 16.90 14.49 8.02 8.05 6.49 15.85 10.24%
EY 5.45 5.92 6.90 12.47 12.42 15.41 6.31 -9.29%
DY 2.90 4.32 0.00 4.47 4.82 6.82 0.00 -
P/NAPS 1.19 1.18 0.92 0.79 0.75 0.78 0.90 20.44%

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