[WANGZNG] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 21.49%
YoY- -1.53%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 199,829 126,673 64,119 260,325 189,212 114,651 54,471 137.67%
PBT 11,839 7,260 3,493 15,978 13,367 8,394 4,031 104.95%
Tax -2,859 -1,555 -864 -5,583 -4,811 -3,127 -997 101.71%
NP 8,980 5,705 2,629 10,395 8,556 5,267 3,034 106.00%
-
NP to SH 8,980 5,705 2,629 10,395 8,556 5,267 3,034 106.00%
-
Tax Rate 24.15% 21.42% 24.74% 34.94% 35.99% 37.25% 24.73% -
Total Cost 190,849 120,968 61,490 249,930 180,656 109,384 51,437 139.47%
-
Net Worth 191,883 188,711 191,883 190,297 188,711 185,539 188,711 1.11%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 6,343 6,343 - 6,343 6,343 6,343 - -
Div Payout % 70.64% 111.19% - 61.02% 74.14% 120.43% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 191,883 188,711 191,883 190,297 188,711 185,539 188,711 1.11%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.49% 4.50% 4.10% 3.99% 4.52% 4.59% 5.57% -
ROE 4.68% 3.02% 1.37% 5.46% 4.53% 2.84% 1.61% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 126.01 79.88 40.43 164.16 119.32 72.30 34.35 137.67%
EPS 5.66 3.60 1.66 6.56 5.40 3.32 1.91 106.17%
DPS 4.00 4.00 0.00 4.00 4.00 4.00 0.00 -
NAPS 1.21 1.19 1.21 1.20 1.19 1.17 1.19 1.11%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 124.66 79.02 40.00 162.40 118.03 71.52 33.98 137.67%
EPS 5.60 3.56 1.64 6.48 5.34 3.29 1.89 106.15%
DPS 3.96 3.96 0.00 3.96 3.96 3.96 0.00 -
NAPS 1.197 1.1772 1.197 1.1871 1.1772 1.1574 1.1772 1.11%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.925 1.02 1.12 1.00 1.25 1.41 1.44 -
P/RPS 0.73 1.28 2.77 0.61 1.05 1.95 4.19 -68.77%
P/EPS 16.33 28.35 67.56 15.26 23.17 42.45 75.27 -63.86%
EY 6.12 3.53 1.48 6.56 4.32 2.36 1.33 176.39%
DY 4.32 3.92 0.00 4.00 3.20 2.84 0.00 -
P/NAPS 0.76 0.86 0.93 0.83 1.05 1.21 1.21 -26.63%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 21/08/19 31/05/19 28/02/19 17/10/18 14/08/18 25/05/18 -
Price 1.00 0.99 1.09 1.20 1.25 1.36 1.50 -
P/RPS 0.79 1.24 2.70 0.73 1.05 1.88 4.37 -67.99%
P/EPS 17.66 27.52 65.75 18.31 23.17 40.95 78.40 -62.94%
EY 5.66 3.63 1.52 5.46 4.32 2.44 1.28 169.16%
DY 4.00 4.04 0.00 3.33 3.20 2.94 0.00 -
P/NAPS 0.83 0.83 0.90 1.00 1.05 1.16 1.26 -24.27%

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