[WANGZNG] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -71.26%
YoY- 3.62%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 260,325 189,212 114,651 54,471 275,225 201,514 129,501 59.07%
PBT 15,978 13,367 8,394 4,031 15,454 12,125 8,808 48.57%
Tax -5,583 -4,811 -3,127 -997 -4,897 -3,180 -2,287 81.00%
NP 10,395 8,556 5,267 3,034 10,557 8,945 6,521 36.34%
-
NP to SH 10,395 8,556 5,267 3,034 10,557 8,945 6,521 36.34%
-
Tax Rate 34.94% 35.99% 37.25% 24.73% 31.69% 26.23% 25.97% -
Total Cost 249,930 180,656 109,384 51,437 264,668 192,569 122,980 60.23%
-
Net Worth 190,297 188,711 185,539 188,711 185,539 183,953 187,125 1.12%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 6,343 6,343 6,343 - 4,757 4,757 4,757 21.08%
Div Payout % 61.02% 74.14% 120.43% - 45.06% 53.19% 72.96% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 190,297 188,711 185,539 188,711 185,539 183,953 187,125 1.12%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.99% 4.52% 4.59% 5.57% 3.84% 4.44% 5.04% -
ROE 5.46% 4.53% 2.84% 1.61% 5.69% 4.86% 3.48% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 164.16 119.32 72.30 34.35 173.55 127.07 81.66 59.08%
EPS 6.56 5.40 3.32 1.91 6.66 5.64 4.11 36.45%
DPS 4.00 4.00 4.00 0.00 3.00 3.00 3.00 21.07%
NAPS 1.20 1.19 1.17 1.19 1.17 1.16 1.18 1.12%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 162.40 118.03 71.52 33.98 171.69 125.71 80.79 59.07%
EPS 6.48 5.34 3.29 1.89 6.59 5.58 4.07 36.23%
DPS 3.96 3.96 3.96 0.00 2.97 2.97 2.97 21.07%
NAPS 1.1871 1.1772 1.1574 1.1772 1.1574 1.1475 1.1673 1.12%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.00 1.25 1.41 1.44 1.91 1.46 1.53 -
P/RPS 0.61 1.05 1.95 4.19 1.10 1.15 1.87 -52.51%
P/EPS 15.26 23.17 42.45 75.27 28.69 25.88 37.21 -44.71%
EY 6.56 4.32 2.36 1.33 3.49 3.86 2.69 80.88%
DY 4.00 3.20 2.84 0.00 1.57 2.05 1.96 60.68%
P/NAPS 0.83 1.05 1.21 1.21 1.63 1.26 1.30 -25.79%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 17/10/18 14/08/18 25/05/18 27/02/18 22/11/17 11/08/17 -
Price 1.20 1.25 1.36 1.50 1.69 1.38 1.39 -
P/RPS 0.73 1.05 1.88 4.37 0.97 1.09 1.70 -42.99%
P/EPS 18.31 23.17 40.95 78.40 25.39 24.47 33.80 -33.47%
EY 5.46 4.32 2.44 1.28 3.94 4.09 2.96 50.23%
DY 3.33 3.20 2.94 0.00 1.78 2.17 2.16 33.34%
P/NAPS 1.00 1.05 1.16 1.26 1.44 1.19 1.18 -10.42%

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