[WANGZNG] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -10.69%
YoY- -19.76%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 285,745 311,940 273,481 239,401 251,572 249,943 244,444 2.63%
PBT 17,559 20,281 20,934 14,740 13,699 12,912 18,493 -0.85%
Tax -4,032 -5,152 -8,328 -7,966 -5,149 -3,058 -4,772 -2.76%
NP 13,527 15,129 12,606 6,774 8,550 9,854 13,721 -0.23%
-
NP to SH 13,527 15,129 12,605 6,856 8,544 9,854 13,721 -0.23%
-
Tax Rate 22.96% 25.40% 39.78% 54.04% 37.59% 23.68% 25.80% -
Total Cost 272,218 296,811 260,875 232,627 243,022 240,089 230,723 2.79%
-
Net Worth 187,125 179,078 169,778 163,602 158,550 152,341 144,407 4.40%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 6,343 4,754 3,966 3,970 3,171 3,173 3,173 12.22%
Div Payout % 46.89% 31.42% 31.47% 57.92% 37.11% 32.21% 23.13% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 187,125 179,078 169,778 163,602 158,550 152,341 144,407 4.40%
NOSH 160,000 158,476 158,671 158,837 158,550 158,689 158,689 0.13%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.73% 4.85% 4.61% 2.83% 3.40% 3.94% 5.61% -
ROE 7.23% 8.45% 7.42% 4.19% 5.39% 6.47% 9.50% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 180.19 196.84 172.36 150.72 158.67 157.50 154.04 2.64%
EPS 8.53 9.55 7.94 4.32 5.39 6.21 8.65 -0.23%
DPS 4.00 3.00 2.50 2.50 2.00 2.00 2.00 12.23%
NAPS 1.18 1.13 1.07 1.03 1.00 0.96 0.91 4.42%
Adjusted Per Share Value based on latest NOSH - 158,837
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 178.25 194.59 170.60 149.34 156.94 155.92 152.49 2.63%
EPS 8.44 9.44 7.86 4.28 5.33 6.15 8.56 -0.23%
DPS 3.96 2.97 2.47 2.48 1.98 1.98 1.98 12.23%
NAPS 1.1673 1.1171 1.0591 1.0206 0.9891 0.9503 0.9008 4.40%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.53 0.97 0.46 0.62 0.50 0.55 0.58 -
P/RPS 0.85 0.49 0.27 0.41 0.32 0.35 0.38 14.34%
P/EPS 17.94 10.16 5.79 14.36 9.28 8.86 6.71 17.79%
EY 5.58 9.84 17.27 6.96 10.78 11.29 14.91 -15.09%
DY 2.61 3.09 5.43 4.03 4.00 3.64 3.45 -4.53%
P/NAPS 1.30 0.86 0.43 0.60 0.50 0.57 0.64 12.52%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 11/08/17 30/08/16 27/08/15 27/08/14 22/08/13 24/08/12 26/08/11 -
Price 1.39 0.88 0.45 0.63 0.44 0.58 0.57 -
P/RPS 0.77 0.45 0.26 0.42 0.28 0.37 0.37 12.97%
P/EPS 16.30 9.22 5.66 14.60 8.17 9.34 6.59 16.27%
EY 6.14 10.85 17.65 6.85 12.25 10.71 15.17 -13.98%
DY 2.88 3.41 5.56 3.97 4.55 3.45 3.51 -3.24%
P/NAPS 1.18 0.78 0.42 0.61 0.44 0.60 0.63 11.01%

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