[WANGZNG] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -61.53%
YoY- 11.49%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 292,550 207,327 133,418 68,171 253,876 177,925 113,813 87.32%
PBT 16,734 12,438 9,234 3,489 18,228 14,742 6,681 84.12%
Tax -3,134 -816 -15 -839 -11,342 -8,655 -2,938 4.38%
NP 13,600 11,622 9,219 2,650 6,886 6,087 3,743 135.79%
-
NP to SH 13,600 11,622 9,219 2,649 6,886 6,087 3,742 135.83%
-
Tax Rate 18.73% 6.56% 0.16% 24.05% 62.22% 58.71% 43.98% -
Total Cost 278,950 195,705 124,199 65,521 246,990 171,838 110,070 85.56%
-
Net Worth 169,603 168,067 169,781 168,140 163,335 95,813 163,316 2.54%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 3,966 - - - 3,963 -
Div Payout % - - 43.03% - - - 105.93% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 169,603 168,067 169,781 168,140 163,335 95,813 163,316 2.54%
NOSH 158,508 158,553 158,674 158,622 158,577 93,935 158,559 -0.02%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.65% 5.61% 6.91% 3.89% 2.71% 3.42% 3.29% -
ROE 8.02% 6.92% 5.43% 1.58% 4.22% 6.35% 2.29% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 184.56 130.76 84.08 42.98 160.10 189.41 71.78 87.35%
EPS 8.58 7.33 5.81 1.67 4.34 6.48 2.36 135.88%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.07 1.06 1.07 1.06 1.03 1.02 1.03 2.56%
Adjusted Per Share Value based on latest NOSH - 158,622
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 182.50 129.33 83.23 42.53 158.37 110.99 71.00 87.32%
EPS 8.48 7.25 5.75 1.65 4.30 3.80 2.33 136.05%
DPS 0.00 0.00 2.47 0.00 0.00 0.00 2.47 -
NAPS 1.058 1.0484 1.0591 1.0489 1.0189 0.5977 1.0188 2.54%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.69 0.60 0.46 0.50 0.48 0.58 0.62 -
P/RPS 0.37 0.46 0.55 1.16 0.30 0.31 0.86 -42.92%
P/EPS 8.04 8.19 7.92 29.94 11.05 8.95 26.27 -54.48%
EY 12.43 12.22 12.63 3.34 9.05 11.17 3.81 119.49%
DY 0.00 0.00 5.43 0.00 0.00 0.00 4.03 -
P/NAPS 0.64 0.57 0.43 0.47 0.47 0.57 0.60 4.38%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 27/08/15 21/05/15 27/02/15 28/11/14 27/08/14 -
Price 0.69 0.685 0.45 0.50 0.54 0.58 0.63 -
P/RPS 0.37 0.52 0.54 1.16 0.34 0.31 0.88 -43.78%
P/EPS 8.04 9.35 7.75 29.94 12.44 8.95 26.69 -54.96%
EY 12.43 10.70 12.91 3.34 8.04 11.17 3.75 121.82%
DY 0.00 0.00 5.56 0.00 0.00 0.00 3.97 -
P/NAPS 0.64 0.65 0.42 0.47 0.52 0.57 0.61 3.24%

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