[WANGZNG] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 24.67%
YoY- 30.54%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 289,070 285,745 301,468 309,052 306,719 311,940 299,198 -2.26%
PBT 16,753 17,559 22,945 21,531 21,199 20,281 16,518 0.94%
Tax -2,317 -4,032 -4,691 -3,778 -6,959 -5,152 -3,140 -18.32%
NP 14,436 13,527 18,254 17,753 14,240 15,129 13,378 5.20%
-
NP to SH 14,436 13,527 18,254 17,753 14,240 15,129 13,378 5.20%
-
Tax Rate 13.83% 22.96% 20.44% 17.55% 32.83% 25.40% 19.01% -
Total Cost 274,634 272,218 283,214 291,299 292,479 296,811 285,820 -2.62%
-
Net Worth 183,953 187,125 183,953 180,782 175,171 179,078 171,317 4.85%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 6,343 6,343 6,340 6,340 4,754 4,754 3,966 36.72%
Div Payout % 43.94% 46.89% 34.73% 35.71% 33.39% 31.42% 29.65% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 183,953 187,125 183,953 180,782 175,171 179,078 171,317 4.85%
NOSH 160,000 160,000 160,000 160,000 157,812 158,476 158,627 0.57%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.99% 4.73% 6.06% 5.74% 4.64% 4.85% 4.47% -
ROE 7.85% 7.23% 9.92% 9.82% 8.13% 8.45% 7.81% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 182.29 180.19 190.10 194.89 194.36 196.84 188.62 -2.24%
EPS 9.10 8.53 11.51 11.19 9.02 9.55 8.43 5.22%
DPS 4.00 4.00 4.00 4.00 3.00 3.00 2.50 36.75%
NAPS 1.16 1.18 1.16 1.14 1.11 1.13 1.08 4.87%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 180.33 178.25 188.06 192.79 191.34 194.59 186.65 -2.26%
EPS 9.01 8.44 11.39 11.07 8.88 9.44 8.35 5.19%
DPS 3.96 3.96 3.96 3.96 2.97 2.97 2.47 36.94%
NAPS 1.1475 1.1673 1.1475 1.1278 1.0928 1.1171 1.0687 4.85%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.46 1.53 0.935 0.77 0.865 0.97 0.73 -
P/RPS 0.80 0.85 0.49 0.40 0.45 0.49 0.39 61.37%
P/EPS 16.04 17.94 8.12 6.88 9.59 10.16 8.66 50.76%
EY 6.24 5.58 12.31 14.54 10.43 9.84 11.55 -33.64%
DY 2.74 2.61 4.28 5.19 3.47 3.09 3.42 -13.72%
P/NAPS 1.26 1.30 0.81 0.68 0.78 0.86 0.68 50.80%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 11/08/17 29/05/17 24/02/17 23/11/16 30/08/16 23/05/16 -
Price 1.38 1.39 1.07 0.895 0.83 0.88 0.97 -
P/RPS 0.76 0.77 0.56 0.46 0.43 0.45 0.51 30.43%
P/EPS 15.16 16.30 9.30 7.99 9.20 9.22 11.50 20.20%
EY 6.60 6.14 10.76 12.51 10.87 10.85 8.69 -16.74%
DY 2.90 2.88 3.74 4.47 3.61 3.41 2.58 8.09%
P/NAPS 1.19 1.18 0.92 0.79 0.75 0.78 0.90 20.44%

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