[WANGZNG] YoY 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- 98.18%
YoY- 469.97%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 87,556 85,223 75,951 67,982 71,026 62,495 52,883 8.75%
PBT 4,628 4,296 3,642 4,517 1,892 4,188 4,886 -0.89%
Tax 863 -2,318 -2,599 -2,529 -1,529 -511 -1,407 -
NP 5,491 1,978 1,043 1,988 363 3,677 3,479 7.89%
-
NP to SH 5,491 1,978 1,043 2,069 363 3,677 3,479 7.89%
-
Tax Rate -18.65% 53.96% 71.36% 55.99% 80.81% 12.20% 28.80% -
Total Cost 82,065 83,245 74,908 65,994 70,663 58,818 49,404 8.81%
-
Net Worth 180,782 169,316 162,771 159,763 151,513 147,396 115,208 7.79%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,585 - - - - - - -
Div Payout % 28.88% - - - - - - -
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 180,782 169,316 162,771 159,763 151,513 147,396 115,208 7.79%
NOSH 160,000 158,240 158,030 158,181 157,826 158,491 133,963 3.00%
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 6.27% 2.32% 1.37% 2.92% 0.51% 5.88% 6.58% -
ROE 3.04% 1.17% 0.64% 1.30% 0.24% 2.49% 3.02% -
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 55.21 53.86 48.06 42.98 45.00 39.43 39.48 5.74%
EPS 3.46 1.25 0.66 1.31 0.23 2.32 2.59 4.94%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.07 1.03 1.01 0.96 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 54.62 53.16 47.38 42.41 44.31 38.99 32.99 8.75%
EPS 3.43 1.23 0.65 1.29 0.23 2.29 2.17 7.92%
DPS 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1278 1.0562 1.0154 0.9966 0.9452 0.9195 0.7187 7.79%
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 1.39 1.28 1.00 1.05 1.00 1.42 1.55 -1.79%
P/EPS 22.24 55.20 72.73 34.40 195.65 24.14 23.49 -0.90%
EY 4.50 1.81 1.38 2.91 0.51 4.14 4.26 0.91%
DY 1.30 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 1.62 1.28 1.12 1.16 0.91 1.45 1.52 1.06%
P/EPS 25.85 55.20 81.82 38.23 178.26 24.57 23.10 1.89%
EY 3.87 1.81 1.22 2.62 0.56 4.07 4.33 -1.85%
DY 1.12 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