[WANGZNG] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 62.67%
YoY- -14.89%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 201,514 221,496 207,327 177,925 177,734 188,538 193,847 0.64%
PBT 12,125 16,903 12,438 14,742 14,166 9,454 12,934 -1.06%
Tax -3,180 -4,641 -816 -8,655 -7,012 -2,940 -3,196 -0.08%
NP 8,945 12,262 11,622 6,087 7,154 6,514 9,738 -1.40%
-
NP to SH 8,945 12,262 11,622 6,087 7,152 6,514 9,738 -1.40%
-
Tax Rate 26.23% 27.46% 6.56% 58.71% 49.50% 31.10% 24.71% -
Total Cost 192,569 209,234 195,705 171,838 170,580 182,024 184,109 0.75%
-
Net Worth 183,953 176,077 168,067 95,813 0 150,566 144,325 4.12%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 4,757 4,758 - - - - - -
Div Payout % 53.19% 38.81% - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 183,953 176,077 168,067 95,813 0 150,566 144,325 4.12%
NOSH 160,000 158,628 158,553 93,935 158,580 158,491 158,599 0.14%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.44% 5.54% 5.61% 3.42% 4.03% 3.46% 5.02% -
ROE 4.86% 6.96% 6.92% 6.35% 0.00% 4.33% 6.75% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 127.07 139.63 130.76 189.41 112.08 118.96 122.22 0.65%
EPS 5.64 7.73 7.33 6.48 6.70 4.11 6.14 -1.40%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.11 1.06 1.02 0.00 0.95 0.91 4.12%
Adjusted Per Share Value based on latest NOSH - 70,815
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 125.71 138.17 129.33 110.99 110.87 117.61 120.93 0.64%
EPS 5.58 7.65 7.25 3.80 4.46 4.06 6.07 -1.39%
DPS 2.97 2.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1475 1.0984 1.0484 0.5977 0.00 0.9393 0.9003 4.12%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.46 0.865 0.60 0.58 0.45 0.73 0.56 -
P/RPS 1.15 0.62 0.46 0.31 0.40 0.61 0.46 16.48%
P/EPS 25.88 11.19 8.19 8.95 9.98 17.76 9.12 18.96%
EY 3.86 8.94 12.22 11.17 10.02 5.63 10.96 -15.95%
DY 2.05 3.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.78 0.57 0.57 0.00 0.77 0.62 12.53%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 23/11/16 26/11/15 28/11/14 21/11/13 23/11/12 18/11/11 -
Price 1.38 0.83 0.685 0.58 0.45 0.46 0.60 -
P/RPS 1.09 0.59 0.52 0.31 0.40 0.39 0.49 14.24%
P/EPS 24.47 10.74 9.35 8.95 9.98 11.19 9.77 16.51%
EY 4.09 9.31 10.70 11.17 10.02 8.93 10.23 -14.15%
DY 2.17 3.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.75 0.65 0.57 0.00 0.48 0.66 10.31%

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