[WANGZNG] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 24.91%
YoY- 7.91%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 182,526 110,888 54,095 268,471 199,829 126,673 64,119 100.47%
PBT 8,673 5,518 3,185 14,993 11,839 7,260 3,493 83.06%
Tax -2,561 -1,145 -676 -3,776 -2,859 -1,555 -864 105.93%
NP 6,112 4,373 2,509 11,217 8,980 5,705 2,629 75.22%
-
NP to SH 6,112 4,373 2,509 11,217 8,980 5,705 2,629 75.22%
-
Tax Rate 29.53% 20.75% 21.22% 25.19% 24.15% 21.42% 24.74% -
Total Cost 176,414 106,515 51,586 257,254 190,849 120,968 61,490 101.52%
-
Net Worth 199,812 198,226 196,640 195,054 191,883 188,711 191,883 2.72%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 7,136 7,136 - 6,343 6,343 6,343 - -
Div Payout % 116.76% 163.19% - 56.55% 70.64% 111.19% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 199,812 198,226 196,640 195,054 191,883 188,711 191,883 2.72%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 3.35% 3.94% 4.64% 4.18% 4.49% 4.50% 4.10% -
ROE 3.06% 2.21% 1.28% 5.75% 4.68% 3.02% 1.37% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 115.10 69.93 34.11 169.30 126.01 79.88 40.43 100.48%
EPS 3.85 2.76 1.58 7.07 5.66 3.60 1.66 74.94%
DPS 4.50 4.50 0.00 4.00 4.00 4.00 0.00 -
NAPS 1.26 1.25 1.24 1.23 1.21 1.19 1.21 2.72%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 113.86 69.17 33.75 167.48 124.66 79.02 40.00 100.46%
EPS 3.81 2.73 1.57 7.00 5.60 3.56 1.64 75.14%
DPS 4.45 4.45 0.00 3.96 3.96 3.96 0.00 -
NAPS 1.2465 1.2366 1.2267 1.2168 1.197 1.1772 1.197 2.73%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.89 0.90 0.85 0.94 0.925 1.02 1.12 -
P/RPS 0.77 1.29 2.49 0.56 0.73 1.28 2.77 -57.30%
P/EPS 23.09 32.64 53.72 13.29 16.33 28.35 67.56 -51.02%
EY 4.33 3.06 1.86 7.52 6.12 3.53 1.48 104.15%
DY 5.06 5.00 0.00 4.26 4.32 3.92 0.00 -
P/NAPS 0.71 0.72 0.69 0.76 0.76 0.86 0.93 -16.42%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 14/08/20 19/06/20 28/02/20 28/11/19 21/08/19 31/05/19 -
Price 0.83 0.95 0.835 0.87 1.00 0.99 1.09 -
P/RPS 0.72 1.36 2.45 0.51 0.79 1.24 2.70 -58.47%
P/EPS 21.54 34.45 52.78 12.30 17.66 27.52 65.75 -52.38%
EY 4.64 2.90 1.89 8.13 5.66 3.63 1.52 110.00%
DY 5.42 4.74 0.00 4.60 4.00 4.04 0.00 -
P/NAPS 0.66 0.76 0.67 0.71 0.83 0.83 0.90 -18.63%

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