[WANGZNG] QoQ Cumulative 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- 26.07%
YoY- 90.93%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 152,808 74,819 292,550 207,327 133,418 68,171 253,876 -28.73%
PBT 12,780 3,272 16,734 12,438 9,234 3,489 18,228 -21.09%
Tax -2,033 -845 -3,134 -816 -15 -839 -11,342 -68.24%
NP 10,747 2,427 13,600 11,622 9,219 2,650 6,886 34.58%
-
NP to SH 10,747 2,427 13,600 11,622 9,219 2,649 6,886 34.58%
-
Tax Rate 15.91% 25.83% 18.73% 6.56% 0.16% 24.05% 62.22% -
Total Cost 142,061 72,392 278,950 195,705 124,199 65,521 246,990 -30.86%
-
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 4,755 - - - 3,966 - - -
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 6.00% 1.42% 8.02% 6.92% 5.43% 1.58% 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 96.40 47.17 184.56 130.76 84.08 42.98 160.10 -28.71%
EPS 6.78 1.53 8.58 7.33 5.81 1.67 4.34 34.67%
DPS 3.00 0.00 0.00 0.00 2.50 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 95.32 46.67 182.50 129.33 83.23 42.53 158.37 -28.73%
EPS 6.70 1.51 8.48 7.25 5.75 1.65 4.30 34.43%
DPS 2.97 0.00 0.00 0.00 2.47 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 1.01 1.55 0.37 0.46 0.55 1.16 0.30 124.79%
P/EPS 14.31 47.71 8.04 8.19 7.92 29.94 11.05 18.82%
EY 6.99 2.10 12.43 12.22 12.63 3.34 9.05 -15.83%
DY 3.09 0.00 0.00 0.00 5.43 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 0.91 2.06 0.37 0.52 0.54 1.16 0.34 92.88%
P/EPS 12.98 63.40 8.04 9.35 7.75 29.94 12.44 2.87%
EY 7.70 1.58 12.43 10.70 12.91 3.34 8.04 -2.84%
DY 3.41 0.00 0.00 0.00 5.56 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