[WANGZNG] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
19-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -10.53%
YoY- -4.56%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 242,652 243,368 221,776 216,380 268,471 266,438 253,346 -2.82%
PBT 8,655 11,564 11,036 12,740 14,993 15,785 14,520 -29.06%
Tax -2,704 -3,414 -2,290 -2,704 -3,776 -3,812 -3,110 -8.86%
NP 5,951 8,149 8,746 10,036 11,217 11,973 11,410 -35.07%
-
NP to SH 5,951 8,149 8,746 10,036 11,217 11,973 11,410 -35.07%
-
Tax Rate 31.24% 29.52% 20.75% 21.22% 25.19% 24.15% 21.42% -
Total Cost 236,701 235,218 213,030 206,344 257,254 254,465 241,936 -1.44%
-
Net Worth 195,054 199,812 198,226 196,640 195,054 191,883 188,711 2.21%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 7,136 9,514 14,272 - 6,343 8,457 12,686 -31.73%
Div Payout % 119.92% 116.76% 163.19% - 56.55% 70.64% 111.19% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 195,054 199,812 198,226 196,640 195,054 191,883 188,711 2.21%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.45% 3.35% 3.94% 4.64% 4.18% 4.49% 4.50% -
ROE 3.05% 4.08% 4.41% 5.10% 5.75% 6.24% 6.05% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 153.01 153.47 139.85 136.45 169.30 168.01 159.76 -2.82%
EPS 3.75 5.13 5.52 6.32 7.07 7.55 7.20 -35.13%
DPS 4.50 6.00 9.00 0.00 4.00 5.33 8.00 -31.73%
NAPS 1.23 1.26 1.25 1.24 1.23 1.21 1.19 2.21%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 151.37 151.82 138.35 134.98 167.48 166.21 158.04 -2.82%
EPS 3.71 5.08 5.46 6.26 7.00 7.47 7.12 -35.11%
DPS 4.45 5.94 8.90 0.00 3.96 5.28 7.91 -31.73%
NAPS 1.2168 1.2465 1.2366 1.2267 1.2168 1.197 1.1772 2.21%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.88 0.89 0.90 0.85 0.94 0.925 1.02 -
P/RPS 0.58 0.58 0.64 0.62 0.56 0.55 0.64 -6.32%
P/EPS 23.45 17.32 16.32 13.43 13.29 12.25 14.18 39.63%
EY 4.26 5.77 6.13 7.45 7.52 8.16 7.05 -28.41%
DY 5.11 6.74 10.00 0.00 4.26 5.77 7.84 -24.72%
P/NAPS 0.72 0.71 0.72 0.69 0.76 0.76 0.86 -11.12%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 18/03/21 26/11/20 14/08/20 19/06/20 28/02/20 28/11/19 21/08/19 -
Price 0.00 0.83 0.95 0.835 0.87 1.00 0.99 -
P/RPS 0.00 0.54 0.68 0.61 0.51 0.60 0.62 -
P/EPS 0.00 16.15 17.23 13.19 12.30 13.24 13.76 -
EY 0.00 6.19 5.81 7.58 8.13 7.55 7.27 -
DY 0.00 7.23 9.47 0.00 4.60 5.33 8.08 -
P/NAPS 0.00 0.66 0.76 0.67 0.71 0.83 0.83 -

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