[WANGZNG] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 29.15%
YoY- 32.05%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 309,052 292,550 253,876 245,396 259,523 256,342 238,708 4.39%
PBT 21,462 16,734 18,228 18,695 12,099 17,122 16,237 4.75%
Tax -3,765 -3,134 -11,342 -9,537 -5,101 -3,707 -3,489 1.27%
NP 17,697 13,600 6,886 9,158 6,998 13,415 12,748 5.61%
-
NP to SH 17,697 13,600 6,886 9,237 6,995 13,415 12,748 5.61%
-
Tax Rate 17.54% 18.73% 62.22% 51.01% 42.16% 21.65% 21.49% -
Total Cost 291,355 278,950 246,990 236,238 252,525 242,927 225,960 4.32%
-
Net Worth 180,782 169,603 163,335 158,490 150,533 147,469 131,041 5.50%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 6,343 - - - - - - -
Div Payout % 35.84% - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 180,782 169,603 163,335 158,490 150,533 147,469 131,041 5.50%
NOSH 160,000 158,508 158,577 158,490 158,456 158,569 152,374 0.81%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.73% 4.65% 2.71% 3.73% 2.70% 5.23% 5.34% -
ROE 9.79% 8.02% 4.22% 5.83% 4.65% 9.10% 9.73% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 194.89 184.56 160.10 154.83 163.78 161.66 156.66 3.70%
EPS 11.16 8.58 4.34 5.83 4.41 8.46 10.40 1.18%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.07 1.03 1.00 0.95 0.93 0.86 4.80%
Adjusted Per Share Value based on latest NOSH - 158,181
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 192.79 182.50 158.37 153.08 161.90 159.91 148.91 4.39%
EPS 11.04 8.48 4.30 5.76 4.36 8.37 7.95 5.61%
DPS 3.96 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1278 1.058 1.0189 0.9887 0.9391 0.9199 0.8175 5.50%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.77 0.69 0.48 0.45 0.45 0.56 0.61 -
P/RPS 0.40 0.37 0.30 0.29 0.27 0.35 0.39 0.42%
P/EPS 6.90 8.04 11.05 7.72 10.19 6.62 7.29 -0.91%
EY 14.49 12.43 9.05 12.95 9.81 15.11 13.72 0.91%
DY 5.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.64 0.47 0.45 0.47 0.60 0.71 -0.71%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 29/02/16 27/02/15 28/02/14 28/02/13 27/02/12 28/02/11 -
Price 0.895 0.69 0.54 0.50 0.41 0.57 0.60 -
P/RPS 0.46 0.37 0.34 0.32 0.25 0.35 0.38 3.23%
P/EPS 8.02 8.04 12.44 8.58 9.29 6.74 7.17 1.88%
EY 12.47 12.43 8.04 11.66 10.77 14.84 13.94 -1.83%
DY 4.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.64 0.52 0.50 0.43 0.61 0.70 2.03%

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