[WANGZNG] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 17.02%
YoY- 97.5%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 221,496 152,808 74,819 292,550 207,327 133,418 68,171 118.89%
PBT 16,903 12,780 3,272 16,734 12,438 9,234 3,489 185.49%
Tax -4,641 -2,033 -845 -3,134 -816 -15 -839 211.80%
NP 12,262 10,747 2,427 13,600 11,622 9,219 2,650 176.90%
-
NP to SH 12,262 10,747 2,427 13,600 11,622 9,219 2,649 176.97%
-
Tax Rate 27.46% 15.91% 25.83% 18.73% 6.56% 0.16% 24.05% -
Total Cost 209,234 142,061 72,392 278,950 195,705 124,199 65,521 116.39%
-
Net Worth 176,077 179,116 171,317 169,603 168,067 169,781 168,140 3.11%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 4,758 4,755 - - - 3,966 - -
Div Payout % 38.81% 44.25% - - - 43.03% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 176,077 179,116 171,317 169,603 168,067 169,781 168,140 3.11%
NOSH 158,628 158,510 158,627 158,508 158,553 158,674 158,622 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.54% 7.03% 3.24% 4.65% 5.61% 6.91% 3.89% -
ROE 6.96% 6.00% 1.42% 8.02% 6.92% 5.43% 1.58% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 139.63 96.40 47.17 184.56 130.76 84.08 42.98 118.88%
EPS 7.73 6.78 1.53 8.58 7.33 5.81 1.67 176.96%
DPS 3.00 3.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.11 1.13 1.08 1.07 1.06 1.07 1.06 3.11%
Adjusted Per Share Value based on latest NOSH - 158,240
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 138.17 95.32 46.67 182.50 129.33 83.23 42.53 118.88%
EPS 7.65 6.70 1.51 8.48 7.25 5.75 1.65 177.27%
DPS 2.97 2.97 0.00 0.00 0.00 2.47 0.00 -
NAPS 1.0984 1.1174 1.0687 1.058 1.0484 1.0591 1.0489 3.11%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.865 0.97 0.73 0.69 0.60 0.46 0.50 -
P/RPS 0.62 1.01 1.55 0.37 0.46 0.55 1.16 -34.06%
P/EPS 11.19 14.31 47.71 8.04 8.19 7.92 29.94 -48.02%
EY 8.94 6.99 2.10 12.43 12.22 12.63 3.34 92.43%
DY 3.47 3.09 0.00 0.00 0.00 5.43 0.00 -
P/NAPS 0.78 0.86 0.68 0.64 0.57 0.43 0.47 40.04%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 30/08/16 23/05/16 29/02/16 26/11/15 27/08/15 21/05/15 -
Price 0.83 0.88 0.97 0.69 0.685 0.45 0.50 -
P/RPS 0.59 0.91 2.06 0.37 0.52 0.54 1.16 -36.20%
P/EPS 10.74 12.98 63.40 8.04 9.35 7.75 29.94 -49.41%
EY 9.31 7.70 1.58 12.43 10.70 12.91 3.34 97.69%
DY 3.61 3.41 0.00 0.00 0.00 5.56 0.00 -
P/NAPS 0.75 0.78 0.90 0.64 0.65 0.42 0.47 36.43%

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