[WANGZNG] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -79.36%
YoY- -57.25%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 268,293 205,824 136,033 65,215 225,289 162,949 110,084 80.80%
PBT 9,307 9,171 7,037 2,265 11,658 7,991 6,563 26.14%
Tax -2,803 -3,181 -1,900 -672 -3,941 -1,994 -1,452 54.85%
NP 6,504 5,990 5,137 1,593 7,717 5,997 5,111 17.37%
-
NP to SH 6,504 5,990 5,137 1,593 7,717 5,997 5,111 17.37%
-
Tax Rate 30.12% 34.69% 27.00% 29.67% 33.81% 24.95% 22.12% -
Total Cost 261,789 199,834 130,896 63,622 217,572 156,952 104,973 83.59%
-
Net Worth 199,812 199,812 198,226 198,226 196,640 196,640 201,397 -0.52%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - 3,171 - - 4,757 4,757 -
Div Payout % - - 61.74% - - 79.33% 93.08% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 199,812 199,812 198,226 198,226 196,640 196,640 201,397 -0.52%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.42% 2.91% 3.78% 2.44% 3.43% 3.68% 4.64% -
ROE 3.26% 3.00% 2.59% 0.80% 3.92% 3.05% 2.54% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 169.18 129.79 85.78 41.12 142.07 102.75 69.42 80.80%
EPS 4.10 3.78 3.24 1.00 4.87 3.78 3.22 17.42%
DPS 0.00 0.00 2.00 0.00 0.00 3.00 3.00 -
NAPS 1.26 1.26 1.25 1.25 1.24 1.24 1.27 -0.52%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 167.37 128.40 84.86 40.68 140.54 101.65 68.67 80.81%
EPS 4.06 3.74 3.20 0.99 4.81 3.74 3.19 17.39%
DPS 0.00 0.00 1.98 0.00 0.00 2.97 2.97 -
NAPS 1.2465 1.2465 1.2366 1.2366 1.2267 1.2267 1.2564 -0.52%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.805 0.805 0.79 0.795 0.815 0.795 0.84 -
P/RPS 0.48 0.62 0.92 1.93 0.57 0.77 1.21 -45.92%
P/EPS 19.63 21.31 24.39 79.14 16.75 21.02 26.06 -17.16%
EY 5.09 4.69 4.10 1.26 5.97 4.76 3.84 20.60%
DY 0.00 0.00 2.53 0.00 0.00 3.77 3.57 -
P/NAPS 0.64 0.64 0.63 0.64 0.66 0.64 0.66 -2.02%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 17/11/22 11/08/22 26/05/22 28/02/22 19/11/21 12/08/21 -
Price 0.82 0.775 0.805 0.82 0.79 0.82 0.82 -
P/RPS 0.48 0.60 0.94 1.99 0.56 0.80 1.18 -45.00%
P/EPS 19.99 20.52 24.85 81.63 16.23 21.68 25.44 -14.81%
EY 5.00 4.87 4.02 1.23 6.16 4.61 3.93 17.36%
DY 0.00 0.00 2.48 0.00 0.00 3.66 3.66 -
P/NAPS 0.65 0.62 0.64 0.66 0.64 0.66 0.65 0.00%

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