[WANGZNG] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -74.71%
YoY- -13.35%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 268,471 199,829 126,673 64,119 260,325 189,212 114,651 76.06%
PBT 14,993 11,839 7,260 3,493 15,978 13,367 8,394 47.05%
Tax -3,776 -2,859 -1,555 -864 -5,583 -4,811 -3,127 13.35%
NP 11,217 8,980 5,705 2,629 10,395 8,556 5,267 65.30%
-
NP to SH 11,217 8,980 5,705 2,629 10,395 8,556 5,267 65.30%
-
Tax Rate 25.19% 24.15% 21.42% 24.74% 34.94% 35.99% 37.25% -
Total Cost 257,254 190,849 120,968 61,490 249,930 180,656 109,384 76.57%
-
Net Worth 195,054 191,883 188,711 191,883 190,297 188,711 185,539 3.38%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 6,343 6,343 6,343 - 6,343 6,343 6,343 0.00%
Div Payout % 56.55% 70.64% 111.19% - 61.02% 74.14% 120.43% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 195,054 191,883 188,711 191,883 190,297 188,711 185,539 3.38%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.18% 4.49% 4.50% 4.10% 3.99% 4.52% 4.59% -
ROE 5.75% 4.68% 3.02% 1.37% 5.46% 4.53% 2.84% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 169.30 126.01 79.88 40.43 164.16 119.32 72.30 76.06%
EPS 7.07 5.66 3.60 1.66 6.56 5.40 3.32 65.29%
DPS 4.00 4.00 4.00 0.00 4.00 4.00 4.00 0.00%
NAPS 1.23 1.21 1.19 1.21 1.20 1.19 1.17 3.38%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 167.48 124.66 79.02 40.00 162.40 118.03 71.52 76.06%
EPS 7.00 5.60 3.56 1.64 6.48 5.34 3.29 65.19%
DPS 3.96 3.96 3.96 0.00 3.96 3.96 3.96 0.00%
NAPS 1.2168 1.197 1.1772 1.197 1.1871 1.1772 1.1574 3.38%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.94 0.925 1.02 1.12 1.00 1.25 1.41 -
P/RPS 0.56 0.73 1.28 2.77 0.61 1.05 1.95 -56.37%
P/EPS 13.29 16.33 28.35 67.56 15.26 23.17 42.45 -53.79%
EY 7.52 6.12 3.53 1.48 6.56 4.32 2.36 116.08%
DY 4.26 4.32 3.92 0.00 4.00 3.20 2.84 30.94%
P/NAPS 0.76 0.76 0.86 0.93 0.83 1.05 1.21 -26.59%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 28/11/19 21/08/19 31/05/19 28/02/19 17/10/18 14/08/18 -
Price 0.87 1.00 0.99 1.09 1.20 1.25 1.36 -
P/RPS 0.51 0.79 1.24 2.70 0.73 1.05 1.88 -57.99%
P/EPS 12.30 17.66 27.52 65.75 18.31 23.17 40.95 -55.05%
EY 8.13 5.66 3.63 1.52 5.46 4.32 2.44 122.59%
DY 4.60 4.00 4.04 0.00 3.33 3.20 2.94 34.66%
P/NAPS 0.71 0.83 0.83 0.90 1.00 1.05 1.16 -27.84%

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