[WANGZNG] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 13.13%
YoY- -25.45%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 275,225 309,052 292,550 253,876 245,396 259,523 256,342 1.19%
PBT 15,454 21,462 16,734 18,228 18,695 12,099 17,122 -1.69%
Tax -4,897 -3,765 -3,134 -11,342 -9,537 -5,101 -3,707 4.74%
NP 10,557 17,697 13,600 6,886 9,158 6,998 13,415 -3.91%
-
NP to SH 10,557 17,697 13,600 6,886 9,237 6,995 13,415 -3.91%
-
Tax Rate 31.69% 17.54% 18.73% 62.22% 51.01% 42.16% 21.65% -
Total Cost 264,668 291,355 278,950 246,990 236,238 252,525 242,927 1.43%
-
Net Worth 185,539 180,782 169,603 163,335 158,490 150,533 147,469 3.89%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 4,757 6,343 - - - - - -
Div Payout % 45.06% 35.84% - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 185,539 180,782 169,603 163,335 158,490 150,533 147,469 3.89%
NOSH 160,000 160,000 158,508 158,577 158,490 158,456 158,569 0.14%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 3.84% 5.73% 4.65% 2.71% 3.73% 2.70% 5.23% -
ROE 5.69% 9.79% 8.02% 4.22% 5.83% 4.65% 9.10% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 173.55 194.89 184.56 160.10 154.83 163.78 161.66 1.18%
EPS 6.66 11.16 8.58 4.34 5.83 4.41 8.46 -3.90%
DPS 3.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.14 1.07 1.03 1.00 0.95 0.93 3.89%
Adjusted Per Share Value based on latest NOSH - 158,030
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 171.69 192.79 182.50 158.37 153.08 161.90 159.91 1.19%
EPS 6.59 11.04 8.48 4.30 5.76 4.36 8.37 -3.90%
DPS 2.97 3.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1574 1.1278 1.058 1.0189 0.9887 0.9391 0.9199 3.89%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.91 0.77 0.69 0.48 0.45 0.45 0.56 -
P/RPS 1.10 0.40 0.37 0.30 0.29 0.27 0.35 21.00%
P/EPS 28.69 6.90 8.04 11.05 7.72 10.19 6.62 27.65%
EY 3.49 14.49 12.43 9.05 12.95 9.81 15.11 -21.65%
DY 1.57 5.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.68 0.64 0.47 0.45 0.47 0.60 18.10%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 24/02/17 29/02/16 27/02/15 28/02/14 28/02/13 27/02/12 -
Price 1.69 0.895 0.69 0.54 0.50 0.41 0.57 -
P/RPS 0.97 0.46 0.37 0.34 0.32 0.25 0.35 18.49%
P/EPS 25.39 8.02 8.04 12.44 8.58 9.29 6.74 24.71%
EY 3.94 12.47 12.43 8.04 11.66 10.77 14.84 -19.81%
DY 1.78 4.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.79 0.64 0.52 0.50 0.43 0.61 15.37%

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