[WANGZNG] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 3.83%
YoY- -3.57%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 292,550 283,278 273,481 264,461 253,876 245,907 239,401 14.25%
PBT 16,735 16,081 20,934 17,789 18,381 19,256 14,740 8.80%
Tax -3,134 -3,415 -8,328 -10,385 -11,251 -11,181 -7,966 -46.21%
NP 13,601 12,666 12,606 7,404 7,130 8,075 6,774 58.95%
-
NP to SH 13,600 12,665 12,605 7,403 7,130 8,156 6,856 57.67%
-
Tax Rate 18.73% 21.24% 39.78% 58.38% 61.21% 58.07% 54.04% -
Total Cost 278,949 270,612 260,875 257,057 246,746 237,832 232,627 12.83%
-
Net Worth 169,316 167,647 169,778 168,140 162,771 70,815 163,602 2.30%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,966 3,966 3,966 3,970 3,970 3,970 3,970 -0.06%
Div Payout % 29.17% 31.32% 31.47% 53.64% 55.69% 48.69% 57.92% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 169,316 167,647 169,778 168,140 162,771 70,815 163,602 2.30%
NOSH 158,240 158,157 158,671 158,622 158,030 70,815 158,837 -0.25%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.65% 4.47% 4.61% 2.80% 2.81% 3.28% 2.83% -
ROE 8.03% 7.55% 7.42% 4.40% 4.38% 11.52% 4.19% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 184.88 179.11 172.36 166.72 160.65 347.25 150.72 14.54%
EPS 8.59 8.01 7.94 4.67 4.51 11.52 4.32 57.92%
DPS 2.50 2.50 2.50 2.50 2.51 5.61 2.50 0.00%
NAPS 1.07 1.06 1.07 1.06 1.03 1.00 1.03 2.56%
Adjusted Per Share Value based on latest NOSH - 158,622
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 182.50 176.71 170.60 164.98 158.37 153.40 149.34 14.26%
EPS 8.48 7.90 7.86 4.62 4.45 5.09 4.28 57.55%
DPS 2.47 2.47 2.47 2.48 2.48 2.48 2.48 -0.26%
NAPS 1.0562 1.0458 1.0591 1.0489 1.0154 0.4418 1.0206 2.30%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.69 0.60 0.46 0.50 0.48 0.58 0.62 -
P/RPS 0.37 0.33 0.27 0.30 0.30 0.17 0.41 -6.59%
P/EPS 8.03 7.49 5.79 10.71 10.64 5.04 14.36 -32.05%
EY 12.46 13.35 17.27 9.33 9.40 19.86 6.96 47.28%
DY 3.62 4.17 5.43 5.01 5.23 9.67 4.03 -6.88%
P/NAPS 0.64 0.57 0.43 0.47 0.47 0.58 0.60 4.38%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 27/08/15 21/05/15 27/02/15 28/11/14 27/08/14 -
Price 0.69 0.685 0.45 0.50 0.54 0.58 0.63 -
P/RPS 0.37 0.38 0.26 0.30 0.34 0.17 0.42 -8.08%
P/EPS 8.03 8.55 5.66 10.71 11.97 5.04 14.60 -32.79%
EY 12.46 11.69 17.65 9.33 8.36 19.86 6.85 48.84%
DY 3.62 3.65 5.56 5.01 4.65 9.67 3.97 -5.95%
P/NAPS 0.64 0.65 0.42 0.47 0.52 0.58 0.61 3.24%

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