[WANGZNG] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -26.87%
YoY- -40.53%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 262,923 260,375 262,461 275,225 289,070 285,745 301,468 -8.70%
PBT 16,696 15,040 14,799 15,454 16,753 17,559 22,945 -19.08%
Tax -6,528 -5,736 -4,136 -4,897 -2,317 -4,032 -4,691 24.62%
NP 10,168 9,304 10,663 10,557 14,436 13,527 18,254 -32.27%
-
NP to SH 10,168 9,304 10,663 10,557 14,436 13,527 18,254 -32.27%
-
Tax Rate 39.10% 38.14% 27.95% 31.69% 13.83% 22.96% 20.44% -
Total Cost 252,755 251,071 251,798 264,668 274,634 272,218 283,214 -7.29%
-
Net Worth 188,711 185,539 188,711 185,539 183,953 187,125 183,953 1.71%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 6,343 6,343 4,757 4,757 6,343 6,343 6,340 0.03%
Div Payout % 62.38% 68.18% 44.62% 45.06% 43.94% 46.89% 34.73% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 188,711 185,539 188,711 185,539 183,953 187,125 183,953 1.71%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.87% 3.57% 4.06% 3.84% 4.99% 4.73% 6.06% -
ROE 5.39% 5.01% 5.65% 5.69% 7.85% 7.23% 9.92% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 165.80 164.19 165.51 173.55 182.29 180.19 190.10 -8.70%
EPS 6.41 5.87 6.72 6.66 9.10 8.53 11.51 -32.28%
DPS 4.00 4.00 3.00 3.00 4.00 4.00 4.00 0.00%
NAPS 1.19 1.17 1.19 1.17 1.16 1.18 1.16 1.71%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 164.02 162.43 163.73 171.69 180.33 178.25 188.06 -8.70%
EPS 6.34 5.80 6.65 6.59 9.01 8.44 11.39 -32.30%
DPS 3.96 3.96 2.97 2.97 3.96 3.96 3.96 0.00%
NAPS 1.1772 1.1574 1.1772 1.1574 1.1475 1.1673 1.1475 1.71%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.25 1.41 1.44 1.91 1.46 1.53 0.935 -
P/RPS 0.75 0.86 0.87 1.10 0.80 0.85 0.49 32.77%
P/EPS 19.50 24.03 21.42 28.69 16.04 17.94 8.12 79.23%
EY 5.13 4.16 4.67 3.49 6.24 5.58 12.31 -44.17%
DY 3.20 2.84 2.08 1.57 2.74 2.61 4.28 -17.60%
P/NAPS 1.05 1.21 1.21 1.63 1.26 1.30 0.81 18.86%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 17/10/18 14/08/18 25/05/18 27/02/18 22/11/17 11/08/17 29/05/17 -
Price 1.25 1.36 1.50 1.69 1.38 1.39 1.07 -
P/RPS 0.75 0.83 0.91 0.97 0.76 0.77 0.56 21.48%
P/EPS 19.50 23.18 22.31 25.39 15.16 16.30 9.30 63.74%
EY 5.13 4.31 4.48 3.94 6.60 6.14 10.76 -38.94%
DY 3.20 2.94 2.00 1.78 2.90 2.88 3.74 -9.86%
P/NAPS 1.05 1.16 1.26 1.44 1.19 1.18 0.92 9.20%

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