[WANGZNG] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 2.23%
YoY- -1.53%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 273,187 272,347 269,973 260,325 262,923 260,375 262,461 2.70%
PBT 14,504 14,844 15,440 15,978 16,696 15,040 14,799 -1.33%
Tax -3,644 -4,012 -5,450 -5,583 -6,528 -5,736 -4,136 -8.08%
NP 10,860 10,832 9,990 10,395 10,168 9,304 10,663 1.22%
-
NP to SH 10,860 10,832 9,990 10,395 10,168 9,304 10,663 1.22%
-
Tax Rate 25.12% 27.03% 35.30% 34.94% 39.10% 38.14% 27.95% -
Total Cost 262,327 261,515 259,983 249,930 252,755 251,071 251,798 2.76%
-
Net Worth 191,883 188,711 191,883 190,297 188,711 185,539 188,711 1.11%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 6,343 6,343 6,343 6,343 6,343 6,343 4,757 21.12%
Div Payout % 58.41% 58.56% 63.50% 61.02% 62.38% 68.18% 44.62% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 191,883 188,711 191,883 190,297 188,711 185,539 188,711 1.11%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.98% 3.98% 3.70% 3.99% 3.87% 3.57% 4.06% -
ROE 5.66% 5.74% 5.21% 5.46% 5.39% 5.01% 5.65% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 172.27 171.74 170.24 164.16 165.80 164.19 165.51 2.70%
EPS 6.85 6.83 6.30 6.56 6.41 5.87 6.72 1.28%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 3.00 21.12%
NAPS 1.21 1.19 1.21 1.20 1.19 1.17 1.19 1.11%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 170.42 169.90 168.41 162.40 164.02 162.43 163.73 2.70%
EPS 6.77 6.76 6.23 6.48 6.34 5.80 6.65 1.19%
DPS 3.96 3.96 3.96 3.96 3.96 3.96 2.97 21.12%
NAPS 1.197 1.1772 1.197 1.1871 1.1772 1.1574 1.1772 1.11%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.925 1.02 1.12 1.00 1.25 1.41 1.44 -
P/RPS 0.54 0.59 0.66 0.61 0.75 0.86 0.87 -27.21%
P/EPS 13.51 14.93 17.78 15.26 19.50 24.03 21.42 -26.43%
EY 7.40 6.70 5.62 6.56 5.13 4.16 4.67 35.87%
DY 4.32 3.92 3.57 4.00 3.20 2.84 2.08 62.71%
P/NAPS 0.76 0.86 0.93 0.83 1.05 1.21 1.21 -26.63%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 21/08/19 31/05/19 28/02/19 17/10/18 14/08/18 25/05/18 -
Price 1.00 0.99 1.09 1.20 1.25 1.36 1.50 -
P/RPS 0.58 0.58 0.64 0.73 0.75 0.83 0.91 -25.91%
P/EPS 14.60 14.49 17.30 18.31 19.50 23.18 22.31 -24.60%
EY 6.85 6.90 5.78 5.46 5.13 4.31 4.48 32.68%
DY 4.00 4.04 3.67 3.33 3.20 2.94 2.00 58.67%
P/NAPS 0.83 0.83 0.90 1.00 1.05 1.16 1.26 -24.27%

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