[WANGZNG] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -83.45%
YoY- 20.64%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 275,225 201,514 129,501 67,235 309,052 221,496 152,808 47.87%
PBT 15,454 12,125 8,808 4,686 21,462 16,903 12,780 13.46%
Tax -4,897 -3,180 -2,287 -1,758 -3,765 -4,641 -2,033 79.40%
NP 10,557 8,945 6,521 2,928 17,697 12,262 10,747 -1.17%
-
NP to SH 10,557 8,945 6,521 2,928 17,697 12,262 10,747 -1.17%
-
Tax Rate 31.69% 26.23% 25.97% 37.52% 17.54% 27.46% 15.91% -
Total Cost 264,668 192,569 122,980 64,307 291,355 209,234 142,061 51.23%
-
Net Worth 185,539 183,953 187,125 183,953 180,782 176,077 179,116 2.36%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,757 4,757 4,757 - 6,343 4,758 4,755 0.02%
Div Payout % 45.06% 53.19% 72.96% - 35.84% 38.81% 44.25% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 185,539 183,953 187,125 183,953 180,782 176,077 179,116 2.36%
NOSH 160,000 160,000 160,000 160,000 160,000 158,628 158,510 0.62%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.84% 4.44% 5.04% 4.35% 5.73% 5.54% 7.03% -
ROE 5.69% 4.86% 3.48% 1.59% 9.79% 6.96% 6.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 173.55 127.07 81.66 42.40 194.89 139.63 96.40 47.83%
EPS 6.66 5.64 4.11 1.85 11.16 7.73 6.78 -1.18%
DPS 3.00 3.00 3.00 0.00 4.00 3.00 3.00 0.00%
NAPS 1.17 1.16 1.18 1.16 1.14 1.11 1.13 2.33%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 171.69 125.71 80.79 41.94 192.79 138.17 95.32 47.87%
EPS 6.59 5.58 4.07 1.83 11.04 7.65 6.70 -1.09%
DPS 2.97 2.97 2.97 0.00 3.96 2.97 2.97 0.00%
NAPS 1.1574 1.1475 1.1673 1.1475 1.1278 1.0984 1.1174 2.36%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.91 1.46 1.53 0.935 0.77 0.865 0.97 -
P/RPS 1.10 1.15 1.87 2.21 0.40 0.62 1.01 5.83%
P/EPS 28.69 25.88 37.21 50.64 6.90 11.19 14.31 58.79%
EY 3.49 3.86 2.69 1.97 14.49 8.94 6.99 -36.98%
DY 1.57 2.05 1.96 0.00 5.19 3.47 3.09 -36.24%
P/NAPS 1.63 1.26 1.30 0.81 0.68 0.78 0.86 52.97%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 11/08/17 29/05/17 24/02/17 23/11/16 30/08/16 -
Price 1.69 1.38 1.39 1.07 0.895 0.83 0.88 -
P/RPS 0.97 1.09 1.70 2.52 0.46 0.59 0.91 4.33%
P/EPS 25.39 24.47 33.80 57.95 8.02 10.74 12.98 56.21%
EY 3.94 4.09 2.96 1.73 12.47 9.31 7.70 -35.94%
DY 1.78 2.17 2.16 0.00 4.47 3.61 3.41 -35.09%
P/NAPS 1.44 1.19 1.18 0.92 0.79 0.75 0.78 50.32%

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