[WANGZNG] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 18.96%
YoY- 8.57%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 289,070 306,719 283,278 245,907 249,737 250,601 246,730 2.67%
PBT 16,753 21,199 16,081 19,256 14,195 13,642 17,820 -1.02%
Tax -2,317 -6,959 -3,415 -11,181 -6,678 -3,450 -4,603 -10.80%
NP 14,436 14,240 12,666 8,075 7,517 10,192 13,217 1.47%
-
NP to SH 14,436 14,240 12,665 8,156 7,512 10,192 13,217 1.47%
-
Tax Rate 13.83% 32.83% 21.24% 58.07% 47.04% 25.29% 25.83% -
Total Cost 274,634 292,479 270,612 237,832 242,220 240,409 233,513 2.73%
-
Net Worth 183,953 175,171 167,647 70,815 0 150,549 143,780 4.18%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 6,343 4,754 3,966 3,970 3,171 3,173 3,173 12.22%
Div Payout % 43.94% 33.39% 31.32% 48.69% 42.21% 31.14% 24.01% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 183,953 175,171 167,647 70,815 0 150,549 143,780 4.18%
NOSH 160,000 157,812 158,157 70,815 158,181 158,473 157,999 0.20%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.99% 4.64% 4.47% 3.28% 3.01% 4.07% 5.36% -
ROE 7.85% 8.13% 7.55% 11.52% 0.00% 6.77% 9.19% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 182.29 194.36 179.11 347.25 157.88 158.13 156.16 2.60%
EPS 9.10 9.02 8.01 11.52 4.75 6.43 8.37 1.40%
DPS 4.00 3.00 2.50 5.61 2.00 2.00 2.01 12.14%
NAPS 1.16 1.11 1.06 1.00 0.00 0.95 0.91 4.12%
Adjusted Per Share Value based on latest NOSH - 70,815
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 180.33 191.34 176.71 153.40 155.79 156.33 153.92 2.67%
EPS 9.01 8.88 7.90 5.09 4.69 6.36 8.25 1.47%
DPS 3.96 2.97 2.47 2.48 1.98 1.98 1.98 12.23%
NAPS 1.1475 1.0928 1.0458 0.4418 0.00 0.9392 0.8969 4.18%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.46 0.865 0.60 0.58 0.45 0.73 0.56 -
P/RPS 0.80 0.45 0.33 0.17 0.29 0.46 0.36 14.22%
P/EPS 16.04 9.59 7.49 5.04 9.48 11.35 6.69 15.67%
EY 6.24 10.43 13.35 19.86 10.55 8.81 14.94 -13.53%
DY 2.74 3.47 4.17 9.67 4.44 2.74 3.59 -4.39%
P/NAPS 1.26 0.78 0.57 0.58 0.00 0.77 0.62 12.53%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 23/11/16 26/11/15 28/11/14 21/11/13 23/11/12 18/11/11 -
Price 1.38 0.83 0.685 0.58 0.45 0.46 0.60 -
P/RPS 0.76 0.43 0.38 0.17 0.29 0.29 0.38 12.23%
P/EPS 15.16 9.20 8.55 5.04 9.48 7.15 7.17 13.27%
EY 6.60 10.87 11.69 19.86 10.55 13.98 13.94 -11.70%
DY 2.90 3.61 3.65 9.67 4.44 4.35 3.35 -2.37%
P/NAPS 1.19 0.75 0.65 0.58 0.00 0.48 0.66 10.31%

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