[WANGZNG] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -15.96%
YoY- 90.93%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 252,282 268,685 295,328 276,436 237,233 236,978 251,384 0.05%
PBT 17,822 16,166 22,537 16,584 19,656 18,888 12,605 5.93%
Tax -6,414 -4,240 -6,188 -1,088 -11,540 -9,349 -3,920 8.54%
NP 11,408 11,926 16,349 15,496 8,116 9,538 8,685 4.64%
-
NP to SH 11,408 11,926 16,349 15,496 8,116 9,536 8,685 4.64%
-
Tax Rate 35.99% 26.23% 27.46% 6.56% 58.71% 49.50% 31.10% -
Total Cost 240,874 256,758 278,978 260,940 229,117 227,440 242,698 -0.12%
-
Net Worth 188,711 183,953 176,077 168,067 95,813 0 150,566 3.83%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 8,457 6,343 6,345 - - - - -
Div Payout % 74.14% 53.19% 38.81% - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 188,711 183,953 176,077 168,067 95,813 0 150,566 3.83%
NOSH 160,000 160,000 158,628 158,553 93,935 158,580 158,491 0.15%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.52% 4.44% 5.54% 5.61% 3.42% 4.03% 3.46% -
ROE 6.05% 6.48% 9.29% 9.22% 8.47% 0.00% 5.77% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 159.09 169.43 186.18 174.35 252.55 149.44 158.61 0.05%
EPS 7.20 7.52 10.31 9.77 8.64 8.93 5.48 4.65%
DPS 5.33 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.16 1.11 1.06 1.02 0.00 0.95 3.82%
Adjusted Per Share Value based on latest NOSH - 158,157
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 157.38 167.61 184.23 172.45 147.99 147.83 156.82 0.05%
EPS 7.12 7.44 10.20 9.67 5.06 5.95 5.42 4.64%
DPS 5.28 3.96 3.96 0.00 0.00 0.00 0.00 -
NAPS 1.1772 1.1475 1.0984 1.0484 0.5977 0.00 0.9393 3.83%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.25 1.46 0.865 0.60 0.58 0.45 0.73 -
P/RPS 0.79 0.86 0.46 0.34 0.23 0.30 0.46 9.42%
P/EPS 17.38 19.41 8.39 6.14 6.71 7.48 13.32 4.53%
EY 5.76 5.15 11.92 16.29 14.90 13.36 7.51 -4.32%
DY 4.27 2.74 4.62 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.26 0.78 0.57 0.57 0.00 0.77 5.30%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 17/10/18 22/11/17 23/11/16 26/11/15 28/11/14 21/11/13 23/11/12 -
Price 1.25 1.38 0.83 0.685 0.58 0.45 0.46 -
P/RPS 0.79 0.81 0.45 0.39 0.23 0.30 0.29 18.16%
P/EPS 17.38 18.35 8.05 7.01 6.71 7.48 8.39 12.89%
EY 5.76 5.45 12.42 14.27 14.90 13.36 11.91 -11.39%
DY 4.27 2.90 4.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.19 0.75 0.65 0.57 0.00 0.48 13.92%

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