[WANGZNG] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 18.02%
YoY- -40.35%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 189,212 114,651 54,471 275,225 201,514 129,501 67,235 99.20%
PBT 13,367 8,394 4,031 15,454 12,125 8,808 4,686 101.00%
Tax -4,811 -3,127 -997 -4,897 -3,180 -2,287 -1,758 95.52%
NP 8,556 5,267 3,034 10,557 8,945 6,521 2,928 104.25%
-
NP to SH 8,556 5,267 3,034 10,557 8,945 6,521 2,928 104.25%
-
Tax Rate 35.99% 37.25% 24.73% 31.69% 26.23% 25.97% 37.52% -
Total Cost 180,656 109,384 51,437 264,668 192,569 122,980 64,307 98.97%
-
Net Worth 188,711 185,539 188,711 185,539 183,953 187,125 183,953 1.71%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 6,343 6,343 - 4,757 4,757 4,757 - -
Div Payout % 74.14% 120.43% - 45.06% 53.19% 72.96% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 188,711 185,539 188,711 185,539 183,953 187,125 183,953 1.71%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.52% 4.59% 5.57% 3.84% 4.44% 5.04% 4.35% -
ROE 4.53% 2.84% 1.61% 5.69% 4.86% 3.48% 1.59% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 119.32 72.30 34.35 173.55 127.07 81.66 42.40 99.20%
EPS 5.40 3.32 1.91 6.66 5.64 4.11 1.85 104.11%
DPS 4.00 4.00 0.00 3.00 3.00 3.00 0.00 -
NAPS 1.19 1.17 1.19 1.17 1.16 1.18 1.16 1.71%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 118.03 71.52 33.98 171.69 125.71 80.79 41.94 99.20%
EPS 5.34 3.29 1.89 6.59 5.58 4.07 1.83 104.06%
DPS 3.96 3.96 0.00 2.97 2.97 2.97 0.00 -
NAPS 1.1772 1.1574 1.1772 1.1574 1.1475 1.1673 1.1475 1.71%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.25 1.41 1.44 1.91 1.46 1.53 0.935 -
P/RPS 1.05 1.95 4.19 1.10 1.15 1.87 2.21 -39.08%
P/EPS 23.17 42.45 75.27 28.69 25.88 37.21 50.64 -40.59%
EY 4.32 2.36 1.33 3.49 3.86 2.69 1.97 68.70%
DY 3.20 2.84 0.00 1.57 2.05 1.96 0.00 -
P/NAPS 1.05 1.21 1.21 1.63 1.26 1.30 0.81 18.86%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 17/10/18 14/08/18 25/05/18 27/02/18 22/11/17 11/08/17 29/05/17 -
Price 1.25 1.36 1.50 1.69 1.38 1.39 1.07 -
P/RPS 1.05 1.88 4.37 0.97 1.09 1.70 2.52 -44.18%
P/EPS 23.17 40.95 78.40 25.39 24.47 33.80 57.95 -45.69%
EY 4.32 2.44 1.28 3.94 4.09 2.96 1.73 83.95%
DY 3.20 2.94 0.00 1.78 2.17 2.16 0.00 -
P/NAPS 1.05 1.16 1.26 1.44 1.19 1.18 0.92 9.20%

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