[WANGZNG] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -21.78%
YoY- -1.88%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 272,066 260,860 225,289 217,265 220,168 229,268 242,652 7.94%
PBT 14,074 9,060 11,658 10,654 13,126 16,992 8,655 38.40%
Tax -3,800 -2,688 -3,941 -2,658 -2,904 -2,088 -2,704 25.54%
NP 10,274 6,372 7,717 7,996 10,222 14,904 5,951 44.05%
-
NP to SH 10,274 6,372 7,717 7,996 10,222 14,904 5,951 44.05%
-
Tax Rate 27.00% 29.67% 33.81% 24.95% 22.12% 12.29% 31.24% -
Total Cost 261,792 254,488 217,572 209,269 209,946 214,364 236,701 6.96%
-
Net Worth 198,226 198,226 196,640 196,640 201,397 199,812 195,054 1.08%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 6,343 - - 6,343 9,514 - 7,136 -7.57%
Div Payout % 61.74% - - 79.33% 93.08% - 119.92% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 198,226 198,226 196,640 196,640 201,397 199,812 195,054 1.08%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.78% 2.44% 3.43% 3.68% 4.64% 6.50% 2.45% -
ROE 5.18% 3.21% 3.92% 4.07% 5.08% 7.46% 3.05% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 171.56 164.50 142.07 137.01 138.84 144.57 153.01 7.94%
EPS 6.48 4.00 4.87 5.04 6.44 9.40 3.75 44.14%
DPS 4.00 0.00 0.00 4.00 6.00 0.00 4.50 -7.57%
NAPS 1.25 1.25 1.24 1.24 1.27 1.26 1.23 1.08%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 170.04 163.04 140.81 135.79 137.61 143.29 151.66 7.94%
EPS 6.42 3.98 4.82 5.00 6.39 9.32 3.72 44.02%
DPS 3.96 0.00 0.00 3.96 5.95 0.00 4.46 -7.64%
NAPS 1.2389 1.2389 1.229 1.229 1.2587 1.2488 1.2191 1.08%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.79 0.795 0.815 0.795 0.84 0.85 0.88 -
P/RPS 0.46 0.48 0.57 0.58 0.61 0.59 0.58 -14.35%
P/EPS 12.19 19.79 16.75 15.77 13.03 9.04 23.45 -35.42%
EY 8.20 5.05 5.97 6.34 7.67 11.06 4.26 54.92%
DY 5.06 0.00 0.00 5.03 7.14 0.00 5.11 -0.65%
P/NAPS 0.63 0.64 0.66 0.64 0.66 0.67 0.72 -8.53%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 11/08/22 26/05/22 28/02/22 19/11/21 12/08/21 19/05/21 18/03/21 -
Price 0.805 0.82 0.79 0.82 0.82 0.85 0.00 -
P/RPS 0.47 0.50 0.56 0.60 0.59 0.59 0.00 -
P/EPS 12.43 20.41 16.23 16.26 12.72 9.04 0.00 -
EY 8.05 4.90 6.16 6.15 7.86 11.06 0.00 -
DY 4.97 0.00 0.00 4.88 7.32 0.00 0.00 -
P/NAPS 0.64 0.66 0.64 0.66 0.65 0.67 0.00 -

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