[WANGZNG] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 53.88%
YoY- 11.49%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 292,550 276,436 266,836 272,684 253,876 237,233 227,626 18.15%
PBT 16,734 16,584 18,468 13,956 18,228 19,656 13,362 16.13%
Tax -3,134 -1,088 -30 -3,356 -11,342 -11,540 -5,876 -34.15%
NP 13,600 15,496 18,438 10,600 6,886 8,116 7,486 48.72%
-
NP to SH 13,600 15,496 18,438 10,596 6,886 8,116 7,484 48.75%
-
Tax Rate 18.73% 6.56% 0.16% 24.05% 62.22% 58.71% 43.98% -
Total Cost 278,950 260,940 248,398 262,084 246,990 229,117 220,140 17.04%
-
Net Worth 169,603 168,067 169,781 168,140 163,335 95,813 163,316 2.54%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 7,933 - - - 7,927 -
Div Payout % - - 43.03% - - - 105.93% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 169,603 168,067 169,781 168,140 163,335 95,813 163,316 2.54%
NOSH 158,508 158,553 158,674 158,622 158,577 93,935 158,559 -0.02%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.65% 5.61% 6.91% 3.89% 2.71% 3.42% 3.29% -
ROE 8.02% 9.22% 10.86% 6.30% 4.22% 8.47% 4.58% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 184.56 174.35 168.17 171.91 160.10 252.55 143.56 18.17%
EPS 8.58 9.77 11.62 6.68 4.34 8.64 4.72 48.78%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.07 1.06 1.07 1.06 1.03 1.02 1.03 2.56%
Adjusted Per Share Value based on latest NOSH - 158,622
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 182.50 172.45 166.46 170.11 158.37 147.99 142.00 18.15%
EPS 8.48 9.67 11.50 6.61 4.30 5.06 4.67 48.67%
DPS 0.00 0.00 4.95 0.00 0.00 0.00 4.95 -
NAPS 1.058 1.0484 1.0591 1.0489 1.0189 0.5977 1.0188 2.54%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.69 0.60 0.46 0.50 0.48 0.58 0.62 -
P/RPS 0.37 0.34 0.27 0.29 0.30 0.23 0.43 -9.50%
P/EPS 8.04 6.14 3.96 7.49 11.05 6.71 13.14 -27.86%
EY 12.43 16.29 25.26 13.36 9.05 14.90 7.61 38.57%
DY 0.00 0.00 10.87 0.00 0.00 0.00 8.06 -
P/NAPS 0.64 0.57 0.43 0.47 0.47 0.57 0.60 4.38%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 27/08/15 21/05/15 27/02/15 28/11/14 27/08/14 -
Price 0.69 0.685 0.45 0.50 0.54 0.58 0.63 -
P/RPS 0.37 0.39 0.27 0.29 0.34 0.23 0.44 -10.88%
P/EPS 8.04 7.01 3.87 7.49 12.44 6.71 13.35 -28.61%
EY 12.43 14.27 25.82 13.36 8.04 14.90 7.49 40.04%
DY 0.00 0.00 11.11 0.00 0.00 0.00 7.94 -
P/NAPS 0.64 0.65 0.42 0.47 0.52 0.57 0.61 3.24%

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