[WANGZNG] YoY TTM 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- 22.75%
YoY- 34.14%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 309,052 292,550 253,876 246,693 259,564 255,910 228,520 5.15%
PBT 21,531 16,735 18,381 16,820 11,346 17,122 17,954 3.07%
Tax -3,778 -3,134 -11,251 -7,678 -4,469 -3,706 -4,674 -3.48%
NP 17,753 13,601 7,130 9,142 6,877 13,416 13,280 4.95%
-
NP to SH 17,753 13,600 7,130 9,221 6,874 13,416 13,280 4.95%
-
Tax Rate 17.55% 18.73% 61.21% 45.65% 39.39% 21.64% 26.03% -
Total Cost 291,299 278,949 246,746 237,551 252,687 242,494 215,240 5.16%
-
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 6,340 3,966 3,970 3,171 3,173 3,173 2,970 13.45%
Div Payout % 35.71% 29.17% 55.69% 34.39% 46.17% 23.66% 22.36% -
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 5.74% 4.65% 2.81% 3.71% 2.65% 5.24% 5.81% -
ROE 9.82% 8.03% 4.38% 5.77% 4.54% 9.10% 11.53% -
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 194.89 184.88 160.65 155.96 164.46 161.47 170.58 2.24%
EPS 11.19 8.59 4.51 5.83 4.36 8.46 9.91 2.04%
DPS 4.00 2.50 2.51 2.00 2.00 2.00 2.22 10.30%
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 192.79 182.50 158.37 153.89 161.92 159.64 142.56 5.15%
EPS 11.07 8.48 4.45 5.75 4.29 8.37 8.28 4.95%
DPS 3.96 2.47 2.48 1.98 1.98 1.98 1.85 13.51%
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 0.40 0.37 0.30 0.29 0.27 0.35 0.36 1.76%
P/EPS 6.88 8.03 10.64 7.72 10.33 6.62 6.15 1.88%
EY 14.54 12.46 9.40 12.95 9.68 15.12 16.25 -1.83%
DY 5.19 3.62 5.23 4.44 4.44 3.57 3.63 6.13%
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 0.46 0.37 0.34 0.32 0.25 0.35 0.35 4.65%
P/EPS 7.99 8.03 11.97 8.58 9.41 6.73 6.05 4.74%
EY 12.51 12.46 8.36 11.66 10.62 14.85 16.52 -4.52%
DY 4.47 3.62 4.65 4.00 4.88 3.51 3.70 3.19%
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