[WANGZNG] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 44.32%
YoY- 30.13%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 268,471 260,325 275,225 309,052 292,550 253,876 245,396 1.50%
PBT 14,993 15,978 15,454 21,462 16,734 18,228 18,695 -3.60%
Tax -3,776 -5,583 -4,897 -3,765 -3,134 -11,342 -9,537 -14.30%
NP 11,217 10,395 10,557 17,697 13,600 6,886 9,158 3.43%
-
NP to SH 11,217 10,395 10,557 17,697 13,600 6,886 9,237 3.28%
-
Tax Rate 25.19% 34.94% 31.69% 17.54% 18.73% 62.22% 51.01% -
Total Cost 257,254 249,930 264,668 291,355 278,950 246,990 236,238 1.42%
-
Net Worth 195,054 190,297 185,539 180,782 169,603 163,335 158,490 3.51%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 6,343 6,343 4,757 6,343 - - - -
Div Payout % 56.55% 61.02% 45.06% 35.84% - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 195,054 190,297 185,539 180,782 169,603 163,335 158,490 3.51%
NOSH 160,000 160,000 160,000 160,000 158,508 158,577 158,490 0.15%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 4.18% 3.99% 3.84% 5.73% 4.65% 2.71% 3.73% -
ROE 5.75% 5.46% 5.69% 9.79% 8.02% 4.22% 5.83% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 169.30 164.16 173.55 194.89 184.56 160.10 154.83 1.49%
EPS 7.07 6.56 6.66 11.16 8.58 4.34 5.83 3.26%
DPS 4.00 4.00 3.00 4.00 0.00 0.00 0.00 -
NAPS 1.23 1.20 1.17 1.14 1.07 1.03 1.00 3.50%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 167.48 162.40 171.69 192.79 182.50 158.37 153.08 1.50%
EPS 7.00 6.48 6.59 11.04 8.48 4.30 5.76 3.30%
DPS 3.96 3.96 2.97 3.96 0.00 0.00 0.00 -
NAPS 1.2168 1.1871 1.1574 1.1278 1.058 1.0189 0.9887 3.51%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.94 1.00 1.91 0.77 0.69 0.48 0.45 -
P/RPS 0.56 0.61 1.10 0.40 0.37 0.30 0.29 11.58%
P/EPS 13.29 15.26 28.69 6.90 8.04 11.05 7.72 9.47%
EY 7.52 6.56 3.49 14.49 12.43 9.05 12.95 -8.65%
DY 4.26 4.00 1.57 5.19 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 1.63 0.68 0.64 0.47 0.45 9.12%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 27/02/18 24/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.87 1.20 1.69 0.895 0.69 0.54 0.50 -
P/RPS 0.51 0.73 0.97 0.46 0.37 0.34 0.32 8.07%
P/EPS 12.30 18.31 25.39 8.02 8.04 12.44 8.58 6.18%
EY 8.13 5.46 3.94 12.47 12.43 8.04 11.66 -5.83%
DY 4.60 3.33 1.78 4.47 0.00 0.00 0.00 -
P/NAPS 0.71 1.00 1.44 0.79 0.64 0.52 0.50 6.01%

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