[WANGZNG] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 37.17%
YoY- -27.05%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 182,526 199,829 189,212 201,514 221,496 207,327 177,925 0.42%
PBT 8,673 11,839 13,367 12,125 16,903 12,438 14,742 -8.45%
Tax -2,561 -2,859 -4,811 -3,180 -4,641 -816 -8,655 -18.35%
NP 6,112 8,980 8,556 8,945 12,262 11,622 6,087 0.06%
-
NP to SH 6,112 8,980 8,556 8,945 12,262 11,622 6,087 0.06%
-
Tax Rate 29.53% 24.15% 35.99% 26.23% 27.46% 6.56% 58.71% -
Total Cost 176,414 190,849 180,656 192,569 209,234 195,705 171,838 0.43%
-
Net Worth 199,812 191,883 188,711 183,953 176,077 168,067 95,813 13.01%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 7,136 6,343 6,343 4,757 4,758 - - -
Div Payout % 116.76% 70.64% 74.14% 53.19% 38.81% - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 199,812 191,883 188,711 183,953 176,077 168,067 95,813 13.01%
NOSH 160,000 160,000 160,000 160,000 158,628 158,553 93,935 9.27%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 3.35% 4.49% 4.52% 4.44% 5.54% 5.61% 3.42% -
ROE 3.06% 4.68% 4.53% 4.86% 6.96% 6.92% 6.35% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 115.10 126.01 119.32 127.07 139.63 130.76 189.41 -7.95%
EPS 3.85 5.66 5.40 5.64 7.73 7.33 6.48 -8.30%
DPS 4.50 4.00 4.00 3.00 3.00 0.00 0.00 -
NAPS 1.26 1.21 1.19 1.16 1.11 1.06 1.02 3.58%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 113.86 124.66 118.03 125.71 138.17 129.33 110.99 0.42%
EPS 3.81 5.60 5.34 5.58 7.65 7.25 3.80 0.04%
DPS 4.45 3.96 3.96 2.97 2.97 0.00 0.00 -
NAPS 1.2465 1.197 1.1772 1.1475 1.0984 1.0484 0.5977 13.01%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.89 0.925 1.25 1.46 0.865 0.60 0.58 -
P/RPS 0.77 0.73 1.05 1.15 0.62 0.46 0.31 16.35%
P/EPS 23.09 16.33 23.17 25.88 11.19 8.19 8.95 17.09%
EY 4.33 6.12 4.32 3.86 8.94 12.22 11.17 -14.59%
DY 5.06 4.32 3.20 2.05 3.47 0.00 0.00 -
P/NAPS 0.71 0.76 1.05 1.26 0.78 0.57 0.57 3.72%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 28/11/19 17/10/18 22/11/17 23/11/16 26/11/15 28/11/14 -
Price 0.83 1.00 1.25 1.38 0.83 0.685 0.58 -
P/RPS 0.72 0.79 1.05 1.09 0.59 0.52 0.31 15.06%
P/EPS 21.54 17.66 23.17 24.47 10.74 9.35 8.95 15.74%
EY 4.64 5.66 4.32 4.09 9.31 10.70 11.17 -13.60%
DY 5.42 4.00 3.20 2.17 3.61 0.00 0.00 -
P/NAPS 0.66 0.83 1.05 1.19 0.75 0.65 0.57 2.47%

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