[WANGZNG] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
11-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 38.63%
YoY- 15.71%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 278,188 268,294 268,165 251,239 233,187 225,289 223,075 15.87%
PBT 10,651 9,308 12,837 12,129 9,675 11,658 7,974 21.30%
Tax -3,110 -2,804 -5,128 -4,388 -4,091 -3,941 -2,137 28.45%
NP 7,541 6,504 7,709 7,741 5,584 7,717 5,837 18.63%
-
NP to SH 7,541 6,504 7,709 7,741 5,584 7,717 5,837 18.63%
-
Tax Rate 29.20% 30.12% 39.95% 36.18% 42.28% 33.81% 26.80% -
Total Cost 270,647 261,790 260,456 243,498 227,603 217,572 217,238 15.79%
-
Net Worth 202,983 199,812 199,812 198,226 198,226 196,640 196,640 2.14%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 3,171 3,171 3,171 3,171 4,757 4,757 4,757 -23.70%
Div Payout % 42.06% 48.76% 41.14% 40.97% 85.20% 61.65% 81.50% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 202,983 199,812 199,812 198,226 198,226 196,640 196,640 2.14%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.71% 2.42% 2.87% 3.08% 2.39% 3.43% 2.62% -
ROE 3.72% 3.26% 3.86% 3.91% 2.82% 3.92% 2.97% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 175.42 169.18 169.10 158.43 147.05 142.07 140.67 15.87%
EPS 4.76 4.10 4.86 4.88 3.52 4.87 3.68 18.73%
DPS 2.00 2.00 2.00 2.00 3.00 3.00 3.00 -23.70%
NAPS 1.28 1.26 1.26 1.25 1.25 1.24 1.24 2.14%
Adjusted Per Share Value based on latest NOSH - 160,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 173.87 167.68 167.60 157.02 145.74 140.81 139.42 15.87%
EPS 4.71 4.07 4.82 4.84 3.49 4.82 3.65 18.54%
DPS 1.98 1.98 1.98 1.98 2.97 2.97 2.97 -23.70%
NAPS 1.2686 1.2488 1.2488 1.2389 1.2389 1.229 1.229 2.13%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.775 0.805 0.805 0.79 0.795 0.815 0.795 -
P/RPS 0.44 0.48 0.48 0.50 0.54 0.57 0.57 -15.86%
P/EPS 16.30 19.63 16.56 16.18 22.58 16.75 21.60 -17.12%
EY 6.14 5.09 6.04 6.18 4.43 5.97 4.63 20.72%
DY 2.58 2.48 2.48 2.53 3.77 3.68 3.77 -22.36%
P/NAPS 0.61 0.64 0.64 0.63 0.64 0.66 0.64 -3.15%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 27/02/23 17/11/22 11/08/22 26/05/22 28/02/22 19/11/21 -
Price 0.735 0.82 0.775 0.805 0.82 0.79 0.82 -
P/RPS 0.42 0.48 0.46 0.51 0.56 0.56 0.58 -19.37%
P/EPS 15.46 19.99 15.94 16.49 23.29 16.23 22.28 -21.63%
EY 6.47 5.00 6.27 6.06 4.29 6.16 4.49 27.60%
DY 2.72 2.44 2.58 2.48 3.66 3.80 3.66 -17.96%
P/NAPS 0.57 0.65 0.62 0.64 0.66 0.64 0.66 -9.31%

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