[WANGZNG] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 6.72%
YoY- 1.38%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 251,005 273,187 262,923 289,070 306,719 283,278 245,907 0.34%
PBT 12,167 14,504 16,696 16,753 21,199 16,081 19,256 -7.35%
Tax -3,477 -3,644 -6,528 -2,317 -6,959 -3,415 -11,181 -17.67%
NP 8,690 10,860 10,168 14,436 14,240 12,666 8,075 1.22%
-
NP to SH 8,690 10,860 10,168 14,436 14,240 12,665 8,156 1.06%
-
Tax Rate 28.58% 25.12% 39.10% 13.83% 32.83% 21.24% 58.07% -
Total Cost 242,315 262,327 252,755 274,634 292,479 270,612 237,832 0.31%
-
Net Worth 199,812 191,883 188,711 183,953 175,171 167,647 70,815 18.85%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 7,136 6,343 6,343 6,343 4,754 3,966 3,970 10.25%
Div Payout % 82.12% 58.41% 62.38% 43.94% 33.39% 31.32% 48.69% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 199,812 191,883 188,711 183,953 175,171 167,647 70,815 18.85%
NOSH 160,000 160,000 160,000 160,000 157,812 158,157 70,815 14.53%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 3.46% 3.98% 3.87% 4.99% 4.64% 4.47% 3.28% -
ROE 4.35% 5.66% 5.39% 7.85% 8.13% 7.55% 11.52% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 158.28 172.27 165.80 182.29 194.36 179.11 347.25 -12.26%
EPS 5.48 6.85 6.41 9.10 9.02 8.01 11.52 -11.63%
DPS 4.50 4.00 4.00 4.00 3.00 2.50 5.61 -3.60%
NAPS 1.26 1.21 1.19 1.16 1.11 1.06 1.00 3.92%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 156.58 170.42 164.02 180.33 191.34 176.71 153.40 0.34%
EPS 5.42 6.77 6.34 9.01 8.88 7.90 5.09 1.05%
DPS 4.45 3.96 3.96 3.96 2.97 2.47 2.48 10.22%
NAPS 1.2465 1.197 1.1772 1.1475 1.0928 1.0458 0.4418 18.85%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.89 0.925 1.25 1.46 0.865 0.60 0.58 -
P/RPS 0.56 0.54 0.75 0.80 0.45 0.33 0.17 21.95%
P/EPS 16.24 13.51 19.50 16.04 9.59 7.49 5.04 21.51%
EY 6.16 7.40 5.13 6.24 10.43 13.35 19.86 -17.71%
DY 5.06 4.32 3.20 2.74 3.47 4.17 9.67 -10.22%
P/NAPS 0.71 0.76 1.05 1.26 0.78 0.57 0.58 3.42%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 28/11/19 17/10/18 22/11/17 23/11/16 26/11/15 28/11/14 -
Price 0.83 1.00 1.25 1.38 0.83 0.685 0.58 -
P/RPS 0.52 0.58 0.75 0.76 0.43 0.38 0.17 20.46%
P/EPS 15.15 14.60 19.50 15.16 9.20 8.55 5.04 20.11%
EY 6.60 6.85 5.13 6.60 10.87 11.69 19.86 -16.75%
DY 5.42 4.00 3.20 2.90 3.61 3.65 9.67 -9.18%
P/NAPS 0.66 0.83 1.05 1.19 0.75 0.65 0.58 2.17%

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