[WANGZNG] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 57.41%
YoY- 4.96%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 110,888 54,095 268,471 199,829 126,673 64,119 260,325 -43.41%
PBT 5,518 3,185 14,993 11,839 7,260 3,493 15,978 -50.80%
Tax -1,145 -676 -3,776 -2,859 -1,555 -864 -5,583 -65.25%
NP 4,373 2,509 11,217 8,980 5,705 2,629 10,395 -43.88%
-
NP to SH 4,373 2,509 11,217 8,980 5,705 2,629 10,395 -43.88%
-
Tax Rate 20.75% 21.22% 25.19% 24.15% 21.42% 24.74% 34.94% -
Total Cost 106,515 51,586 257,254 190,849 120,968 61,490 249,930 -43.39%
-
Net Worth 198,226 196,640 195,054 191,883 188,711 191,883 190,297 2.76%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 7,136 - 6,343 6,343 6,343 - 6,343 8.17%
Div Payout % 163.19% - 56.55% 70.64% 111.19% - 61.02% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 198,226 196,640 195,054 191,883 188,711 191,883 190,297 2.76%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 3.94% 4.64% 4.18% 4.49% 4.50% 4.10% 3.99% -
ROE 2.21% 1.28% 5.75% 4.68% 3.02% 1.37% 5.46% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 69.93 34.11 169.30 126.01 79.88 40.43 164.16 -43.41%
EPS 2.76 1.58 7.07 5.66 3.60 1.66 6.56 -43.88%
DPS 4.50 0.00 4.00 4.00 4.00 0.00 4.00 8.17%
NAPS 1.25 1.24 1.23 1.21 1.19 1.21 1.20 2.76%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 69.17 33.75 167.48 124.66 79.02 40.00 162.40 -43.42%
EPS 2.73 1.57 7.00 5.60 3.56 1.64 6.48 -43.83%
DPS 4.45 0.00 3.96 3.96 3.96 0.00 3.96 8.09%
NAPS 1.2366 1.2267 1.2168 1.197 1.1772 1.197 1.1871 2.76%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.90 0.85 0.94 0.925 1.02 1.12 1.00 -
P/RPS 1.29 2.49 0.56 0.73 1.28 2.77 0.61 64.83%
P/EPS 32.64 53.72 13.29 16.33 28.35 67.56 15.26 66.08%
EY 3.06 1.86 7.52 6.12 3.53 1.48 6.56 -39.88%
DY 5.00 0.00 4.26 4.32 3.92 0.00 4.00 16.05%
P/NAPS 0.72 0.69 0.76 0.76 0.86 0.93 0.83 -9.05%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 14/08/20 19/06/20 28/02/20 28/11/19 21/08/19 31/05/19 28/02/19 -
Price 0.95 0.835 0.87 1.00 0.99 1.09 1.20 -
P/RPS 1.36 2.45 0.51 0.79 1.24 2.70 0.73 51.46%
P/EPS 34.45 52.78 12.30 17.66 27.52 65.75 18.31 52.46%
EY 2.90 1.89 8.13 5.66 3.63 1.52 5.46 -34.44%
DY 4.74 0.00 4.60 4.00 4.04 0.00 3.33 26.56%
P/NAPS 0.76 0.67 0.71 0.83 0.83 0.90 1.00 -16.73%

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