[WANGZNG] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 0.26%
YoY- 6.81%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 254,769 260,529 270,553 273,187 272,347 269,973 260,325 -1.42%
PBT 13,646 15,080 15,388 14,504 14,844 15,440 15,978 -9.99%
Tax -3,379 -3,601 -3,789 -3,644 -4,012 -5,450 -5,583 -28.47%
NP 10,267 11,479 11,599 10,860 10,832 9,990 10,395 -0.82%
-
NP to SH 10,267 11,479 11,599 10,860 10,832 9,990 10,395 -0.82%
-
Tax Rate 24.76% 23.88% 24.62% 25.12% 27.03% 35.30% 34.94% -
Total Cost 244,502 249,050 258,954 262,327 261,515 259,983 249,930 -1.45%
-
Net Worth 198,226 196,640 195,054 191,883 188,711 191,883 190,297 2.76%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 7,136 6,343 6,343 6,343 6,343 6,343 6,343 8.17%
Div Payout % 69.51% 55.26% 54.69% 58.41% 58.56% 63.50% 61.02% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 198,226 196,640 195,054 191,883 188,711 191,883 190,297 2.76%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 4.03% 4.41% 4.29% 3.98% 3.98% 3.70% 3.99% -
ROE 5.18% 5.84% 5.95% 5.66% 5.74% 5.21% 5.46% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 160.66 164.29 170.61 172.27 171.74 170.24 164.16 -1.42%
EPS 6.47 7.24 7.31 6.85 6.83 6.30 6.56 -0.91%
DPS 4.50 4.00 4.00 4.00 4.00 4.00 4.00 8.17%
NAPS 1.25 1.24 1.23 1.21 1.19 1.21 1.20 2.76%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 158.93 162.52 168.78 170.42 169.90 168.41 162.40 -1.43%
EPS 6.40 7.16 7.24 6.77 6.76 6.23 6.48 -0.82%
DPS 4.45 3.96 3.96 3.96 3.96 3.96 3.96 8.09%
NAPS 1.2366 1.2267 1.2168 1.197 1.1772 1.197 1.1871 2.76%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.90 0.85 0.94 0.925 1.02 1.12 1.00 -
P/RPS 0.56 0.52 0.55 0.54 0.59 0.66 0.61 -5.54%
P/EPS 13.90 11.74 12.85 13.51 14.93 17.78 15.26 -6.03%
EY 7.19 8.52 7.78 7.40 6.70 5.62 6.56 6.31%
DY 5.00 4.71 4.26 4.32 3.92 3.57 4.00 16.05%
P/NAPS 0.72 0.69 0.76 0.76 0.86 0.93 0.83 -9.05%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 14/08/20 19/06/20 28/02/20 28/11/19 21/08/19 31/05/19 28/02/19 -
Price 0.95 0.835 0.87 1.00 0.99 1.09 1.20 -
P/RPS 0.59 0.51 0.51 0.58 0.58 0.64 0.73 -13.24%
P/EPS 14.67 11.54 11.89 14.60 14.49 17.30 18.31 -13.74%
EY 6.82 8.67 8.41 6.85 6.90 5.78 5.46 15.99%
DY 4.74 4.79 4.60 4.00 4.04 3.67 3.33 26.56%
P/NAPS 0.76 0.67 0.71 0.83 0.83 0.90 1.00 -16.73%

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