[WANGZNG] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -82.15%
YoY- -8.38%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 309,052 221,496 152,808 74,819 292,550 207,327 133,418 74.62%
PBT 21,462 16,903 12,780 3,272 16,734 12,438 9,234 75.01%
Tax -3,765 -4,641 -2,033 -845 -3,134 -816 -15 3813.00%
NP 17,697 12,262 10,747 2,427 13,600 11,622 9,219 54.15%
-
NP to SH 17,697 12,262 10,747 2,427 13,600 11,622 9,219 54.15%
-
Tax Rate 17.54% 27.46% 15.91% 25.83% 18.73% 6.56% 0.16% -
Total Cost 291,355 209,234 142,061 72,392 278,950 195,705 124,199 76.09%
-
Net Worth 180,782 176,077 179,116 171,317 169,603 168,067 169,781 4.25%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 6,343 4,758 4,755 - - - 3,966 36.56%
Div Payout % 35.84% 38.81% 44.25% - - - 43.03% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 180,782 176,077 179,116 171,317 169,603 168,067 169,781 4.25%
NOSH 160,000 158,628 158,510 158,627 158,508 158,553 158,674 0.55%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.73% 5.54% 7.03% 3.24% 4.65% 5.61% 6.91% -
ROE 9.79% 6.96% 6.00% 1.42% 8.02% 6.92% 5.43% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 194.89 139.63 96.40 47.17 184.56 130.76 84.08 74.69%
EPS 11.16 7.73 6.78 1.53 8.58 7.33 5.81 54.21%
DPS 4.00 3.00 3.00 0.00 0.00 0.00 2.50 36.60%
NAPS 1.14 1.11 1.13 1.08 1.07 1.06 1.07 4.29%
Adjusted Per Share Value based on latest NOSH - 158,627
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 192.79 138.17 95.32 46.67 182.50 129.33 83.23 74.62%
EPS 11.04 7.65 6.70 1.51 8.48 7.25 5.75 54.17%
DPS 3.96 2.97 2.97 0.00 0.00 0.00 2.47 36.78%
NAPS 1.1278 1.0984 1.1174 1.0687 1.058 1.0484 1.0591 4.25%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.77 0.865 0.97 0.73 0.69 0.60 0.46 -
P/RPS 0.40 0.62 1.01 1.55 0.37 0.46 0.55 -19.04%
P/EPS 6.90 11.19 14.31 47.71 8.04 8.19 7.92 -8.74%
EY 14.49 8.94 6.99 2.10 12.43 12.22 12.63 9.54%
DY 5.19 3.47 3.09 0.00 0.00 0.00 5.43 -2.95%
P/NAPS 0.68 0.78 0.86 0.68 0.64 0.57 0.43 35.54%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 23/11/16 30/08/16 23/05/16 29/02/16 26/11/15 27/08/15 -
Price 0.895 0.83 0.88 0.97 0.69 0.685 0.45 -
P/RPS 0.46 0.59 0.91 2.06 0.37 0.52 0.54 -10.09%
P/EPS 8.02 10.74 12.98 63.40 8.04 9.35 7.75 2.29%
EY 12.47 9.31 7.70 1.58 12.43 10.70 12.91 -2.27%
DY 4.47 3.61 3.41 0.00 0.00 0.00 5.56 -13.48%
P/NAPS 0.79 0.75 0.78 0.90 0.64 0.65 0.42 52.08%

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