[WANGZNG] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 18.96%
YoY- 8.57%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 273,481 264,461 253,876 245,907 239,401 238,024 246,693 7.13%
PBT 20,934 17,789 18,381 19,256 14,740 15,457 16,820 15.75%
Tax -8,328 -10,385 -11,251 -11,181 -7,966 -7,861 -7,678 5.58%
NP 12,606 7,404 7,130 8,075 6,774 7,596 9,142 23.95%
-
NP to SH 12,605 7,403 7,130 8,156 6,856 7,677 9,221 23.24%
-
Tax Rate 39.78% 58.38% 61.21% 58.07% 54.04% 50.86% 45.65% -
Total Cost 260,875 257,057 246,746 237,832 232,627 230,428 237,551 6.46%
-
Net Worth 169,778 168,140 162,771 70,815 163,602 161,567 159,763 4.14%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 3,966 3,970 3,970 3,970 3,970 3,171 3,171 16.13%
Div Payout % 31.47% 53.64% 55.69% 48.69% 57.92% 41.31% 34.39% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 169,778 168,140 162,771 70,815 163,602 161,567 159,763 4.14%
NOSH 158,671 158,622 158,030 70,815 158,837 158,400 158,181 0.20%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.61% 2.80% 2.81% 3.28% 2.83% 3.19% 3.71% -
ROE 7.42% 4.40% 4.38% 11.52% 4.19% 4.75% 5.77% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 172.36 166.72 160.65 347.25 150.72 150.27 155.96 6.91%
EPS 7.94 4.67 4.51 11.52 4.32 4.85 5.83 22.93%
DPS 2.50 2.50 2.51 5.61 2.50 2.00 2.00 16.08%
NAPS 1.07 1.06 1.03 1.00 1.03 1.02 1.01 3.93%
Adjusted Per Share Value based on latest NOSH - 70,815
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 170.60 164.98 158.37 153.40 149.34 148.48 153.89 7.13%
EPS 7.86 4.62 4.45 5.09 4.28 4.79 5.75 23.24%
DPS 2.47 2.48 2.48 2.48 2.48 1.98 1.98 15.93%
NAPS 1.0591 1.0489 1.0154 0.4418 1.0206 1.0079 0.9966 4.14%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.46 0.50 0.48 0.58 0.62 0.52 0.45 -
P/RPS 0.27 0.30 0.30 0.17 0.41 0.35 0.29 -4.66%
P/EPS 5.79 10.71 10.64 5.04 14.36 10.73 7.72 -17.49%
EY 17.27 9.33 9.40 19.86 6.96 9.32 12.95 21.22%
DY 5.43 5.01 5.23 9.67 4.03 3.85 4.44 14.40%
P/NAPS 0.43 0.47 0.47 0.58 0.60 0.51 0.45 -2.99%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 21/05/15 27/02/15 28/11/14 27/08/14 20/05/14 28/02/14 -
Price 0.45 0.50 0.54 0.58 0.63 0.55 0.50 -
P/RPS 0.26 0.30 0.34 0.17 0.42 0.37 0.32 -12.96%
P/EPS 5.66 10.71 11.97 5.04 14.60 11.35 8.58 -24.27%
EY 17.65 9.33 8.36 19.86 6.85 8.81 11.66 31.93%
DY 5.56 5.01 4.65 9.67 3.97 3.64 4.00 24.62%
P/NAPS 0.42 0.47 0.52 0.58 0.61 0.54 0.50 -11.00%

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