[WANGZNG] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -12.58%
YoY- -22.68%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 283,278 273,481 264,461 253,876 245,907 239,401 238,024 12.29%
PBT 16,081 20,934 17,789 18,381 19,256 14,740 15,457 2.67%
Tax -3,415 -8,328 -10,385 -11,251 -11,181 -7,966 -7,861 -42.61%
NP 12,666 12,606 7,404 7,130 8,075 6,774 7,596 40.57%
-
NP to SH 12,665 12,605 7,403 7,130 8,156 6,856 7,677 39.57%
-
Tax Rate 21.24% 39.78% 58.38% 61.21% 58.07% 54.04% 50.86% -
Total Cost 270,612 260,875 257,057 246,746 237,832 232,627 230,428 11.30%
-
Net Worth 167,647 169,778 168,140 162,771 70,815 163,602 161,567 2.49%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 3,966 3,966 3,970 3,970 3,970 3,970 3,171 16.06%
Div Payout % 31.32% 31.47% 53.64% 55.69% 48.69% 57.92% 41.31% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 167,647 169,778 168,140 162,771 70,815 163,602 161,567 2.49%
NOSH 158,157 158,671 158,622 158,030 70,815 158,837 158,400 -0.10%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.47% 4.61% 2.80% 2.81% 3.28% 2.83% 3.19% -
ROE 7.55% 7.42% 4.40% 4.38% 11.52% 4.19% 4.75% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 179.11 172.36 166.72 160.65 347.25 150.72 150.27 12.40%
EPS 8.01 7.94 4.67 4.51 11.52 4.32 4.85 39.67%
DPS 2.50 2.50 2.50 2.51 5.61 2.50 2.00 16.02%
NAPS 1.06 1.07 1.06 1.03 1.00 1.03 1.02 2.59%
Adjusted Per Share Value based on latest NOSH - 158,030
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 176.71 170.60 164.98 158.37 153.40 149.34 148.48 12.29%
EPS 7.90 7.86 4.62 4.45 5.09 4.28 4.79 39.54%
DPS 2.47 2.47 2.48 2.48 2.48 2.48 1.98 15.86%
NAPS 1.0458 1.0591 1.0489 1.0154 0.4418 1.0206 1.0079 2.48%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.60 0.46 0.50 0.48 0.58 0.62 0.52 -
P/RPS 0.33 0.27 0.30 0.30 0.17 0.41 0.35 -3.84%
P/EPS 7.49 5.79 10.71 10.64 5.04 14.36 10.73 -21.29%
EY 13.35 17.27 9.33 9.40 19.86 6.96 9.32 27.04%
DY 4.17 5.43 5.01 5.23 9.67 4.03 3.85 5.46%
P/NAPS 0.57 0.43 0.47 0.47 0.58 0.60 0.51 7.68%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 21/05/15 27/02/15 28/11/14 27/08/14 20/05/14 -
Price 0.685 0.45 0.50 0.54 0.58 0.63 0.55 -
P/RPS 0.38 0.26 0.30 0.34 0.17 0.42 0.37 1.79%
P/EPS 8.55 5.66 10.71 11.97 5.04 14.60 11.35 -17.19%
EY 11.69 17.65 9.33 8.36 19.86 6.85 8.81 20.73%
DY 3.65 5.56 5.01 4.65 9.67 3.97 3.64 0.18%
P/NAPS 0.65 0.42 0.47 0.52 0.58 0.61 0.54 13.14%

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