[WANGZNG] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -16.74%
YoY- -20.24%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 253,876 245,907 239,401 238,024 246,693 249,737 251,572 0.60%
PBT 18,381 19,256 14,740 15,457 16,820 14,195 13,699 21.58%
Tax -11,251 -11,181 -7,966 -7,861 -7,678 -6,678 -5,149 68.14%
NP 7,130 8,075 6,774 7,596 9,142 7,517 8,550 -11.37%
-
NP to SH 7,130 8,156 6,856 7,677 9,221 7,512 8,544 -11.33%
-
Tax Rate 61.21% 58.07% 54.04% 50.86% 45.65% 47.04% 37.59% -
Total Cost 246,746 237,832 232,627 230,428 237,551 242,220 243,022 1.01%
-
Net Worth 162,771 70,815 163,602 161,567 159,763 0 158,550 1.76%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 3,970 3,970 3,970 3,171 3,171 3,171 3,171 16.11%
Div Payout % 55.69% 48.69% 57.92% 41.31% 34.39% 42.21% 37.11% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 162,771 70,815 163,602 161,567 159,763 0 158,550 1.76%
NOSH 158,030 70,815 158,837 158,400 158,181 158,181 158,550 -0.21%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.81% 3.28% 2.83% 3.19% 3.71% 3.01% 3.40% -
ROE 4.38% 11.52% 4.19% 4.75% 5.77% 0.00% 5.39% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 160.65 347.25 150.72 150.27 155.96 157.88 158.67 0.82%
EPS 4.51 11.52 4.32 4.85 5.83 4.75 5.39 -11.17%
DPS 2.51 5.61 2.50 2.00 2.00 2.00 2.00 16.30%
NAPS 1.03 1.00 1.03 1.02 1.01 0.00 1.00 1.98%
Adjusted Per Share Value based on latest NOSH - 158,400
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 158.37 153.40 149.34 148.48 153.89 155.79 156.94 0.60%
EPS 4.45 5.09 4.28 4.79 5.75 4.69 5.33 -11.30%
DPS 2.48 2.48 2.48 1.98 1.98 1.98 1.98 16.14%
NAPS 1.0154 0.4418 1.0206 1.0079 0.9966 0.00 0.9891 1.76%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.48 0.58 0.62 0.52 0.45 0.45 0.50 -
P/RPS 0.30 0.17 0.41 0.35 0.29 0.29 0.32 -4.20%
P/EPS 10.64 5.04 14.36 10.73 7.72 9.48 9.28 9.51%
EY 9.40 19.86 6.96 9.32 12.95 10.55 10.78 -8.70%
DY 5.23 9.67 4.03 3.85 4.44 4.44 4.00 19.51%
P/NAPS 0.47 0.58 0.60 0.51 0.45 0.00 0.50 -4.03%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 27/08/14 20/05/14 28/02/14 21/11/13 22/08/13 -
Price 0.54 0.58 0.63 0.55 0.50 0.45 0.44 -
P/RPS 0.34 0.17 0.42 0.37 0.32 0.29 0.28 13.77%
P/EPS 11.97 5.04 14.60 11.35 8.58 9.48 8.17 28.90%
EY 8.36 19.86 6.85 8.81 11.66 10.55 12.25 -22.43%
DY 4.65 9.67 3.97 3.64 4.00 4.44 4.55 1.45%
P/NAPS 0.52 0.58 0.61 0.54 0.50 0.00 0.44 11.74%

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