[WANGZNG] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -5.88%
YoY- 12.44%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 285,745 301,468 309,052 306,719 311,940 299,198 292,550 -1.55%
PBT 17,559 22,945 21,531 21,199 20,281 16,518 16,735 3.25%
Tax -4,032 -4,691 -3,778 -6,959 -5,152 -3,140 -3,134 18.30%
NP 13,527 18,254 17,753 14,240 15,129 13,378 13,601 -0.36%
-
NP to SH 13,527 18,254 17,753 14,240 15,129 13,378 13,600 -0.35%
-
Tax Rate 22.96% 20.44% 17.55% 32.83% 25.40% 19.01% 18.73% -
Total Cost 272,218 283,214 291,299 292,479 296,811 285,820 278,949 -1.61%
-
Net Worth 187,125 183,953 180,782 175,171 179,078 171,317 169,316 6.90%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 6,343 6,340 6,340 4,754 4,754 3,966 3,966 36.79%
Div Payout % 46.89% 34.73% 35.71% 33.39% 31.42% 29.65% 29.17% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 187,125 183,953 180,782 175,171 179,078 171,317 169,316 6.90%
NOSH 160,000 160,000 160,000 157,812 158,476 158,627 158,240 0.74%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.73% 6.06% 5.74% 4.64% 4.85% 4.47% 4.65% -
ROE 7.23% 9.92% 9.82% 8.13% 8.45% 7.81% 8.03% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 180.19 190.10 194.89 194.36 196.84 188.62 184.88 -1.69%
EPS 8.53 11.51 11.19 9.02 9.55 8.43 8.59 -0.46%
DPS 4.00 4.00 4.00 3.00 3.00 2.50 2.50 36.83%
NAPS 1.18 1.16 1.14 1.11 1.13 1.08 1.07 6.74%
Adjusted Per Share Value based on latest NOSH - 157,812
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 178.25 188.06 192.79 191.34 194.59 186.65 182.50 -1.56%
EPS 8.44 11.39 11.07 8.88 9.44 8.35 8.48 -0.31%
DPS 3.96 3.96 3.96 2.97 2.97 2.47 2.47 37.02%
NAPS 1.1673 1.1475 1.1278 1.0928 1.1171 1.0687 1.0562 6.90%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.53 0.935 0.77 0.865 0.97 0.73 0.69 -
P/RPS 0.85 0.49 0.40 0.45 0.49 0.39 0.37 74.19%
P/EPS 17.94 8.12 6.88 9.59 10.16 8.66 8.03 70.98%
EY 5.58 12.31 14.54 10.43 9.84 11.55 12.46 -41.49%
DY 2.61 4.28 5.19 3.47 3.09 3.42 3.62 -19.61%
P/NAPS 1.30 0.81 0.68 0.78 0.86 0.68 0.64 60.45%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 11/08/17 29/05/17 24/02/17 23/11/16 30/08/16 23/05/16 29/02/16 -
Price 1.39 1.07 0.895 0.83 0.88 0.97 0.69 -
P/RPS 0.77 0.56 0.46 0.43 0.45 0.51 0.37 63.07%
P/EPS 16.30 9.30 7.99 9.20 9.22 11.50 8.03 60.38%
EY 6.14 10.76 12.51 10.87 10.85 8.69 12.46 -37.63%
DY 2.88 3.74 4.47 3.61 3.41 2.58 3.62 -14.15%
P/NAPS 1.18 0.92 0.79 0.75 0.78 0.90 0.64 50.41%

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