[WANGZNG] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -1.63%
YoY- 80.71%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 309,052 306,719 311,940 299,198 292,550 283,278 273,481 8.45%
PBT 21,531 21,199 20,281 16,518 16,735 16,081 20,934 1.88%
Tax -3,778 -6,959 -5,152 -3,140 -3,134 -3,415 -8,328 -40.81%
NP 17,753 14,240 15,129 13,378 13,601 12,666 12,606 25.51%
-
NP to SH 17,753 14,240 15,129 13,378 13,600 12,665 12,605 25.51%
-
Tax Rate 17.55% 32.83% 25.40% 19.01% 18.73% 21.24% 39.78% -
Total Cost 291,299 292,479 296,811 285,820 278,949 270,612 260,875 7.59%
-
Net Worth 180,782 175,171 179,078 171,317 169,316 167,647 169,778 4.25%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 6,340 4,754 4,754 3,966 3,966 3,966 3,966 36.52%
Div Payout % 35.71% 33.39% 31.42% 29.65% 29.17% 31.32% 31.47% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 180,782 175,171 179,078 171,317 169,316 167,647 169,778 4.25%
NOSH 160,000 157,812 158,476 158,627 158,240 158,157 158,671 0.55%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.74% 4.64% 4.85% 4.47% 4.65% 4.47% 4.61% -
ROE 9.82% 8.13% 8.45% 7.81% 8.03% 7.55% 7.42% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 194.89 194.36 196.84 188.62 184.88 179.11 172.36 8.49%
EPS 11.19 9.02 9.55 8.43 8.59 8.01 7.94 25.57%
DPS 4.00 3.00 3.00 2.50 2.50 2.50 2.50 36.60%
NAPS 1.14 1.11 1.13 1.08 1.07 1.06 1.07 4.29%
Adjusted Per Share Value based on latest NOSH - 158,627
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 192.79 191.34 194.59 186.65 182.50 176.71 170.60 8.45%
EPS 11.07 8.88 9.44 8.35 8.48 7.90 7.86 25.51%
DPS 3.96 2.97 2.97 2.47 2.47 2.47 2.47 36.78%
NAPS 1.1278 1.0928 1.1171 1.0687 1.0562 1.0458 1.0591 4.25%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.77 0.865 0.97 0.73 0.69 0.60 0.46 -
P/RPS 0.40 0.45 0.49 0.39 0.37 0.33 0.27 29.80%
P/EPS 6.88 9.59 10.16 8.66 8.03 7.49 5.79 12.12%
EY 14.54 10.43 9.84 11.55 12.46 13.35 17.27 -10.79%
DY 5.19 3.47 3.09 3.42 3.62 4.17 5.43 -2.95%
P/NAPS 0.68 0.78 0.86 0.68 0.64 0.57 0.43 35.54%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 23/11/16 30/08/16 23/05/16 29/02/16 26/11/15 27/08/15 -
Price 0.895 0.83 0.88 0.97 0.69 0.685 0.45 -
P/RPS 0.46 0.43 0.45 0.51 0.37 0.38 0.26 46.02%
P/EPS 7.99 9.20 9.22 11.50 8.03 8.55 5.66 25.70%
EY 12.51 10.87 10.85 8.69 12.46 11.69 17.65 -20.42%
DY 4.47 3.61 3.41 2.58 3.62 3.65 5.56 -13.48%
P/NAPS 0.79 0.75 0.78 0.90 0.64 0.65 0.42 52.08%

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