[WANGZNG] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -21.25%
YoY- -38.74%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 259,002 305,616 266,836 227,626 242,210 258,194 270,128 -0.69%
PBT 17,616 25,560 18,468 13,362 17,522 12,816 21,236 -3.06%
Tax -4,574 -4,066 -30 -5,876 -5,300 -3,940 -5,236 -2.22%
NP 13,042 21,494 18,438 7,486 12,222 8,876 16,000 -3.34%
-
NP to SH 13,042 21,494 18,438 7,484 12,216 8,876 16,000 -3.34%
-
Tax Rate 25.97% 15.91% 0.16% 43.98% 30.25% 30.74% 24.66% -
Total Cost 245,960 284,122 248,398 220,140 229,988 249,318 254,128 -0.54%
-
Net Worth 187,125 179,116 169,781 163,316 158,649 152,159 144,444 4.40%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 9,514 9,510 7,933 7,927 6,345 6,340 6,349 6.96%
Div Payout % 72.96% 44.25% 43.03% 105.93% 51.95% 71.43% 39.68% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 187,125 179,116 169,781 163,316 158,649 152,159 144,444 4.40%
NOSH 160,000 158,510 158,674 158,559 158,649 158,500 158,730 0.13%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.04% 7.03% 6.91% 3.29% 5.05% 3.44% 5.92% -
ROE 6.97% 12.00% 10.86% 4.58% 7.70% 5.83% 11.08% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 163.32 192.81 168.17 143.56 152.67 162.90 170.18 -0.68%
EPS 8.22 13.56 11.62 4.72 7.70 5.60 10.08 -3.33%
DPS 6.00 6.00 5.00 5.00 4.00 4.00 4.00 6.98%
NAPS 1.18 1.13 1.07 1.03 1.00 0.96 0.91 4.42%
Adjusted Per Share Value based on latest NOSH - 158,837
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 161.57 190.65 166.46 142.00 151.10 161.07 168.51 -0.69%
EPS 8.14 13.41 11.50 4.67 7.62 5.54 9.98 -3.33%
DPS 5.94 5.93 4.95 4.95 3.96 3.96 3.96 6.98%
NAPS 1.1673 1.1174 1.0591 1.0188 0.9897 0.9492 0.9011 4.40%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.53 0.97 0.46 0.62 0.50 0.55 0.58 -
P/RPS 0.94 0.50 0.27 0.43 0.33 0.34 0.34 18.45%
P/EPS 18.60 7.15 3.96 13.14 6.49 9.82 5.75 21.58%
EY 5.38 13.98 25.26 7.61 15.40 10.18 17.38 -17.73%
DY 3.92 6.19 10.87 8.06 8.00 7.27 6.90 -8.98%
P/NAPS 1.30 0.86 0.43 0.60 0.50 0.57 0.64 12.52%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 11/08/17 30/08/16 27/08/15 27/08/14 22/08/13 24/08/12 26/08/11 -
Price 1.39 0.88 0.45 0.63 0.44 0.58 0.57 -
P/RPS 0.85 0.46 0.27 0.44 0.29 0.36 0.33 17.06%
P/EPS 16.90 6.49 3.87 13.35 5.71 10.36 5.65 20.01%
EY 5.92 15.41 25.82 7.49 17.50 9.66 17.68 -16.65%
DY 4.32 6.82 11.11 7.94 9.09 6.90 7.02 -7.76%
P/NAPS 1.18 0.78 0.42 0.61 0.44 0.60 0.63 11.01%

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