[WANGZNG] QoQ TTM Result on 31-Mar-2017 [#1]

Stock

[WANGZNG] WANG-ZHENG BHD

Announcement Date

29-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- 2.82%

YoY- 36.45%

Quarter Report

WANGZNG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	275,225	289,070	285,745	301,468	309,052	306,719	311,940	-7.98%
YoY %	-4.79%	1.16%	-5.22%	-2.45%	0.76%	-1.67%	-	-
Horiz. %	88.23%	92.67%	91.60%	96.64%	99.07%	98.33%	100.00%	-
PBT	15,454	16,753	17,559	22,945	21,531	21,199	20,281	-16.53%
YoY %	-7.75%	-4.59%	-23.47%	6.57%	1.57%	4.53%	-	-
Horiz. %	76.20%	82.60%	86.58%	113.14%	106.16%	104.53%	100.00%	-
Tax	-4,897	-2,317	-4,032	-4,691	-3,778	-6,959	-5,152	-3.31%
YoY %	-111.35%	42.53%	14.05%	-24.17%	45.71%	-35.07%	-	-
Horiz. %	95.05%	44.97%	78.26%	91.05%	73.33%	135.07%	100.00%	-
NP	10,557	14,436	13,527	18,254	17,753	14,240	15,129	-21.27%
YoY %	-26.87%	6.72%	-25.90%	2.82%	24.67%	-5.88%	-	-
Horiz. %	69.78%	95.42%	89.41%	120.66%	117.34%	94.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,557	14,436	13,527	18,254	17,753	14,240	15,129	-21.27%
YoY %	-26.87%	6.72%	-25.90%	2.82%	24.67%	-5.88%	-	-
Horiz. %	69.78%	95.42%	89.41%	120.66%	117.34%	94.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.69%	13.83%	22.96%	20.44%	17.55%	32.83%	25.40%	-
YoY %	129.14%	-39.76%	12.33%	16.47%	-46.54%	29.25%	-	-
Horiz. %	124.76%	54.45%	90.39%	80.47%	69.09%	129.25%	100.00%	-
Total Cost	264,668	274,634	272,218	283,214	291,299	292,479	296,811	-7.33%
YoY %	-3.63%	0.89%	-3.88%	-2.78%	-0.40%	-1.46%	-	-
Horiz. %	89.17%	92.53%	91.71%	95.42%	98.14%	98.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	185,539	183,953	187,125	183,953	180,782	175,171	179,078	2.38%
YoY %	0.86%	-1.70%	1.72%	1.75%	3.20%	-2.18%	-	-
Horiz. %	103.61%	102.72%	104.49%	102.72%	100.95%	97.82%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	4,757	6,343	6,343	6,340	6,340	4,754	4,754	0.04%
YoY %	-25.00%	0.00%	0.05%	0.00%	33.36%	0.00%	-	-
Horiz. %	100.06%	133.42%	133.42%	133.36%	133.36%	100.00%	100.00%	-
Div Payout %	45.06%	43.94%	46.89%	34.73%	35.71%	33.39%	31.42%	-
YoY %	2.55%	-6.29%	35.01%	-2.74%	6.95%	6.27%	-	-
Horiz. %	143.41%	139.85%	149.24%	110.53%	113.65%	106.27%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	185,539	183,953	187,125	183,953	180,782	175,171	179,078	2.38%
YoY %	0.86%	-1.70%	1.72%	1.75%	3.20%	-2.18%	-	-
Horiz. %	103.61%	102.72%	104.49%	102.72%	100.95%	97.82%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	160,000	157,812	158,476	0.63%
YoY %	0.00%	0.00%	0.00%	0.00%	1.39%	-0.42%	-	-
Horiz. %	100.96%	100.96%	100.96%	100.96%	100.96%	99.58%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	3.84%	4.99%	4.73%	6.06%	5.74%	4.64%	4.85%	-
YoY %	-23.05%	5.50%	-21.95%	5.57%	23.71%	-4.33%	-	-
Horiz. %	79.18%	102.89%	97.53%	124.95%	118.35%	95.67%	100.00%	-
ROE	5.69%	7.85%	7.23%	9.92%	9.82%	8.13%	8.45%	-
YoY %	-27.52%	8.58%	-27.12%	1.02%	20.79%	-3.79%	-	-
Horiz. %	67.34%	92.90%	85.56%	117.40%	116.21%	96.21%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	173.55	182.29	180.19	190.10	194.89	194.36	196.84	-8.03%
YoY %	-4.79%	1.17%	-5.21%	-2.46%	0.27%	-1.26%	-	-
Horiz. %	88.17%	92.61%	91.54%	96.58%	99.01%	98.74%	100.00%	-
EPS	6.66	9.10	8.53	11.51	11.19	9.02	9.55	-21.30%
YoY %	-26.81%	6.68%	-25.89%	2.86%	24.06%	-5.55%	-	-
Horiz. %	69.74%	95.29%	89.32%	120.52%	117.17%	94.45%	100.00%	-
DPS	3.00	4.00	4.00	4.00	4.00	3.00	3.00	0.00%
YoY %	-25.00%	0.00%	0.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	100.00%	133.33%	133.33%	133.33%	133.33%	100.00%	100.00%	-
NAPS	1.17	1.16	1.18	1.16	1.14	1.11	1.13	2.33%
YoY %	0.86%	-1.69%	1.72%	1.75%	2.70%	-1.77%	-	-
Horiz. %	103.54%	102.65%	104.42%	102.65%	100.88%	98.23%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	171.69	180.33	178.25	188.06	192.79	191.34	194.59	-7.98%
YoY %	-4.79%	1.17%	-5.22%	-2.45%	0.76%	-1.67%	-	-
Horiz. %	88.23%	92.67%	91.60%	96.64%	99.07%	98.33%	100.00%	-
EPS	6.59	9.01	8.44	11.39	11.07	8.88	9.44	-21.25%
YoY %	-26.86%	6.75%	-25.90%	2.89%	24.66%	-5.93%	-	-
Horiz. %	69.81%	95.44%	89.41%	120.66%	117.27%	94.07%	100.00%	-
DPS	2.97	3.96	3.96	3.96	3.96	2.97	2.97	0.00%
YoY %	-25.00%	0.00%	0.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	100.00%	133.33%	133.33%	133.33%	133.33%	100.00%	100.00%	-
NAPS	1.1574	1.1475	1.1673	1.1475	1.1278	1.0928	1.1171	2.38%
YoY %	0.86%	-1.70%	1.73%	1.75%	3.20%	-2.18%	-	-
Horiz. %	103.61%	102.72%	104.49%	102.72%	100.96%	97.82%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	1.91	1.46	1.53	0.935	0.77	0.865	0.97	-
P/RPS	1.10	0.80	0.85	0.49	0.40	0.45	0.49	71.19%
YoY %	37.50%	-5.88%	73.47%	22.50%	-11.11%	-8.16%	-	-
Horiz. %	224.49%	163.27%	173.47%	100.00%	81.63%	91.84%	100.00%	-
P/EPS	28.69	16.04	17.94	8.12	6.88	9.59	10.16	99.40%
YoY %	78.87%	-10.59%	120.94%	18.02%	-28.26%	-5.61%	-	-
Horiz. %	282.38%	157.87%	176.57%	79.92%	67.72%	94.39%	100.00%	-
EY	3.49	6.24	5.58	12.31	14.54	10.43	9.84	-49.79%
YoY %	-44.07%	11.83%	-54.67%	-15.34%	39.41%	6.00%	-	-
Horiz. %	35.47%	63.41%	56.71%	125.10%	147.76%	106.00%	100.00%	-
DY	1.57	2.74	2.61	4.28	5.19	3.47	3.09	-36.24%
YoY %	-42.70%	4.98%	-39.02%	-17.53%	49.57%	12.30%	-	-
Horiz. %	50.81%	88.67%	84.47%	138.51%	167.96%	112.30%	100.00%	-
P/NAPS	1.63	1.26	1.30	0.81	0.68	0.78	0.86	52.97%
YoY %	29.37%	-3.08%	60.49%	19.12%	-12.82%	-9.30%	-	-
Horiz. %	189.53%	146.51%	151.16%	94.19%	79.07%	90.70%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	27/02/18	22/11/17	11/08/17	29/05/17	24/02/17	23/11/16	30/08/16	-
Price	1.69	1.38	1.39	1.07	0.895	0.83	0.88	-
P/RPS	0.97	0.76	0.77	0.56	0.46	0.43	0.45	66.63%
YoY %	27.63%	-1.30%	37.50%	21.74%	6.98%	-4.44%	-	-
Horiz. %	215.56%	168.89%	171.11%	124.44%	102.22%	95.56%	100.00%	-
P/EPS	25.39	15.16	16.30	9.30	7.99	9.20	9.22	96.10%
YoY %	67.48%	-6.99%	75.27%	16.40%	-13.15%	-0.22%	-	-
Horiz. %	275.38%	164.43%	176.79%	100.87%	86.66%	99.78%	100.00%	-
EY	3.94	6.60	6.14	10.76	12.51	10.87	10.85	-49.00%
YoY %	-40.30%	7.49%	-42.94%	-13.99%	15.09%	0.18%	-	-
Horiz. %	36.31%	60.83%	56.59%	99.17%	115.30%	100.18%	100.00%	-
DY	1.78	2.90	2.88	3.74	4.47	3.61	3.41	-35.09%
YoY %	-38.62%	0.69%	-22.99%	-16.33%	23.82%	5.87%	-	-
Horiz. %	52.20%	85.04%	84.46%	109.68%	131.09%	105.87%	100.00%	-
P/NAPS	1.44	1.19	1.18	0.92	0.79	0.75	0.78	50.32%
YoY %	21.01%	0.85%	28.26%	16.46%	5.33%	-3.85%	-	-
Horiz. %	184.62%	152.56%	151.28%	117.95%	101.28%	96.15%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos