[WANGZNG] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 14.1%
YoY- 5.51%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 129,501 67,235 309,052 221,496 152,808 74,819 292,550 -41.94%
PBT 8,808 4,686 21,462 16,903 12,780 3,272 16,734 -34.83%
Tax -2,287 -1,758 -3,765 -4,641 -2,033 -845 -3,134 -18.96%
NP 6,521 2,928 17,697 12,262 10,747 2,427 13,600 -38.76%
-
NP to SH 6,521 2,928 17,697 12,262 10,747 2,427 13,600 -38.76%
-
Tax Rate 25.97% 37.52% 17.54% 27.46% 15.91% 25.83% 18.73% -
Total Cost 122,980 64,307 291,355 209,234 142,061 72,392 278,950 -42.10%
-
Net Worth 187,125 183,953 180,782 176,077 179,116 171,317 169,603 6.78%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 4,757 - 6,343 4,758 4,755 - - -
Div Payout % 72.96% - 35.84% 38.81% 44.25% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 187,125 183,953 180,782 176,077 179,116 171,317 169,603 6.78%
NOSH 160,000 160,000 160,000 158,628 158,510 158,627 158,508 0.62%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.04% 4.35% 5.73% 5.54% 7.03% 3.24% 4.65% -
ROE 3.48% 1.59% 9.79% 6.96% 6.00% 1.42% 8.02% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 81.66 42.40 194.89 139.63 96.40 47.17 184.56 -41.96%
EPS 4.11 1.85 11.16 7.73 6.78 1.53 8.58 -38.80%
DPS 3.00 0.00 4.00 3.00 3.00 0.00 0.00 -
NAPS 1.18 1.16 1.14 1.11 1.13 1.08 1.07 6.74%
Adjusted Per Share Value based on latest NOSH - 157,812
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 80.79 41.94 192.79 138.17 95.32 46.67 182.50 -41.94%
EPS 4.07 1.83 11.04 7.65 6.70 1.51 8.48 -38.72%
DPS 2.97 0.00 3.96 2.97 2.97 0.00 0.00 -
NAPS 1.1673 1.1475 1.1278 1.0984 1.1174 1.0687 1.058 6.78%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.53 0.935 0.77 0.865 0.97 0.73 0.69 -
P/RPS 1.87 2.21 0.40 0.62 1.01 1.55 0.37 194.79%
P/EPS 37.21 50.64 6.90 11.19 14.31 47.71 8.04 177.97%
EY 2.69 1.97 14.49 8.94 6.99 2.10 12.43 -63.98%
DY 1.96 0.00 5.19 3.47 3.09 0.00 0.00 -
P/NAPS 1.30 0.81 0.68 0.78 0.86 0.68 0.64 60.45%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 11/08/17 29/05/17 24/02/17 23/11/16 30/08/16 23/05/16 29/02/16 -
Price 1.39 1.07 0.895 0.83 0.88 0.97 0.69 -
P/RPS 1.70 2.52 0.46 0.59 0.91 2.06 0.37 176.63%
P/EPS 33.80 57.95 8.02 10.74 12.98 63.40 8.04 160.70%
EY 2.96 1.73 12.47 9.31 7.70 1.58 12.43 -61.61%
DY 2.16 0.00 4.47 3.61 3.41 0.00 0.00 -
P/NAPS 1.18 0.92 0.79 0.75 0.78 0.90 0.64 50.41%

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