[WANGZNG] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 13.13%
YoY- -25.45%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 207,327 133,418 68,171 253,876 177,925 113,813 57,586 134.72%
PBT 12,438 9,234 3,489 18,228 14,742 6,681 4,081 110.06%
Tax -816 -15 -839 -11,342 -8,655 -2,938 -1,705 -38.78%
NP 11,622 9,219 2,650 6,886 6,087 3,743 2,376 187.87%
-
NP to SH 11,622 9,219 2,649 6,886 6,087 3,742 2,376 187.87%
-
Tax Rate 6.56% 0.16% 24.05% 62.22% 58.71% 43.98% 41.78% -
Total Cost 195,705 124,199 65,521 246,990 171,838 110,070 55,210 132.30%
-
Net Worth 168,067 169,781 168,140 163,335 95,813 163,316 161,567 2.66%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 3,966 - - - 3,963 - -
Div Payout % - 43.03% - - - 105.93% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 168,067 169,781 168,140 163,335 95,813 163,316 161,567 2.66%
NOSH 158,553 158,674 158,622 158,577 93,935 158,559 158,400 0.06%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.61% 6.91% 3.89% 2.71% 3.42% 3.29% 4.13% -
ROE 6.92% 5.43% 1.58% 4.22% 6.35% 2.29% 1.47% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 130.76 84.08 42.98 160.10 189.41 71.78 36.35 134.58%
EPS 7.33 5.81 1.67 4.34 6.48 2.36 1.50 187.68%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.06 1.07 1.06 1.03 1.02 1.03 1.02 2.59%
Adjusted Per Share Value based on latest NOSH - 158,030
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 129.33 83.23 42.53 158.37 110.99 71.00 35.92 134.73%
EPS 7.25 5.75 1.65 4.30 3.80 2.33 1.48 188.15%
DPS 0.00 2.47 0.00 0.00 0.00 2.47 0.00 -
NAPS 1.0484 1.0591 1.0489 1.0189 0.5977 1.0188 1.0079 2.65%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.60 0.46 0.50 0.48 0.58 0.62 0.52 -
P/RPS 0.46 0.55 1.16 0.30 0.31 0.86 1.43 -53.01%
P/EPS 8.19 7.92 29.94 11.05 8.95 26.27 34.67 -61.75%
EY 12.22 12.63 3.34 9.05 11.17 3.81 2.88 161.86%
DY 0.00 5.43 0.00 0.00 0.00 4.03 0.00 -
P/NAPS 0.57 0.43 0.47 0.47 0.57 0.60 0.51 7.68%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 21/05/15 27/02/15 28/11/14 27/08/14 20/05/14 -
Price 0.685 0.45 0.50 0.54 0.58 0.63 0.55 -
P/RPS 0.52 0.54 1.16 0.34 0.31 0.88 1.51 -50.83%
P/EPS 9.35 7.75 29.94 12.44 8.95 26.69 36.67 -59.75%
EY 10.70 12.91 3.34 8.04 11.17 3.75 2.73 148.38%
DY 0.00 5.56 0.00 0.00 0.00 3.97 0.00 -
P/NAPS 0.65 0.42 0.47 0.52 0.57 0.61 0.54 13.14%

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