[WANGZNG] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 24.67%
YoY- 30.54%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 270,553 260,325 275,225 309,052 292,550 253,876 246,693 1.54%
PBT 15,388 15,978 15,454 21,531 16,735 18,381 16,820 -1.47%
Tax -3,789 -5,583 -4,897 -3,778 -3,134 -11,251 -7,678 -11.09%
NP 11,599 10,395 10,557 17,753 13,601 7,130 9,142 4.04%
-
NP to SH 11,599 10,395 10,557 17,753 13,600 7,130 9,221 3.89%
-
Tax Rate 24.62% 34.94% 31.69% 17.55% 18.73% 61.21% 45.65% -
Total Cost 258,954 249,930 264,668 291,299 278,949 246,746 237,551 1.44%
-
Net Worth 195,054 190,297 185,539 180,782 169,316 162,771 159,763 3.38%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 6,343 6,343 4,757 6,340 3,966 3,970 3,171 12.24%
Div Payout % 54.69% 61.02% 45.06% 35.71% 29.17% 55.69% 34.39% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 195,054 190,297 185,539 180,782 169,316 162,771 159,763 3.38%
NOSH 160,000 160,000 160,000 160,000 158,240 158,030 158,181 0.19%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 4.29% 3.99% 3.84% 5.74% 4.65% 2.81% 3.71% -
ROE 5.95% 5.46% 5.69% 9.82% 8.03% 4.38% 5.77% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 170.61 164.16 173.55 194.89 184.88 160.65 155.96 1.50%
EPS 7.31 6.56 6.66 11.19 8.59 4.51 5.83 3.84%
DPS 4.00 4.00 3.00 4.00 2.50 2.51 2.00 12.24%
NAPS 1.23 1.20 1.17 1.14 1.07 1.03 1.01 3.33%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 169.40 162.99 172.32 193.50 183.17 158.96 154.46 1.54%
EPS 7.26 6.51 6.61 11.12 8.52 4.46 5.77 3.90%
DPS 3.97 3.97 2.98 3.97 2.48 2.49 1.99 12.19%
NAPS 1.2213 1.1915 1.1617 1.1319 1.0601 1.0191 1.0003 3.38%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.94 1.00 1.91 0.77 0.69 0.48 0.45 -
P/RPS 0.55 0.61 1.10 0.40 0.37 0.30 0.29 11.25%
P/EPS 12.85 15.26 28.69 6.88 8.03 10.64 7.72 8.85%
EY 7.78 6.56 3.49 14.54 12.46 9.40 12.95 -8.13%
DY 4.26 4.00 1.57 5.19 3.62 5.23 4.44 -0.68%
P/NAPS 0.76 0.83 1.63 0.68 0.64 0.47 0.45 9.12%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 27/02/18 24/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.87 1.20 1.69 0.895 0.69 0.54 0.50 -
P/RPS 0.51 0.73 0.97 0.46 0.37 0.34 0.32 8.07%
P/EPS 11.89 18.31 25.39 7.99 8.03 11.97 8.58 5.58%
EY 8.41 5.46 3.94 12.51 12.46 8.36 11.66 -5.29%
DY 4.60 3.33 1.78 4.47 3.62 4.65 4.00 2.35%
P/NAPS 0.71 1.00 1.44 0.79 0.64 0.52 0.50 6.01%

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