[WANGZNG] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 6.8%
YoY- 11.58%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 251,005 254,769 260,529 270,553 273,187 272,347 269,973 -4.72%
PBT 12,167 13,646 15,080 15,388 14,504 14,844 15,440 -14.64%
Tax -3,477 -3,379 -3,601 -3,789 -3,644 -4,012 -5,450 -25.83%
NP 8,690 10,267 11,479 11,599 10,860 10,832 9,990 -8.85%
-
NP to SH 8,690 10,267 11,479 11,599 10,860 10,832 9,990 -8.85%
-
Tax Rate 28.58% 24.76% 23.88% 24.62% 25.12% 27.03% 35.30% -
Total Cost 242,315 244,502 249,050 258,954 262,327 261,515 259,983 -4.57%
-
Net Worth 199,812 198,226 196,640 195,054 191,883 188,711 191,883 2.72%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 7,136 7,136 6,343 6,343 6,343 6,343 6,343 8.14%
Div Payout % 82.12% 69.51% 55.26% 54.69% 58.41% 58.56% 63.50% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 199,812 198,226 196,640 195,054 191,883 188,711 191,883 2.72%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 3.46% 4.03% 4.41% 4.29% 3.98% 3.98% 3.70% -
ROE 4.35% 5.18% 5.84% 5.95% 5.66% 5.74% 5.21% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 158.28 160.66 164.29 170.61 172.27 171.74 170.24 -4.72%
EPS 5.48 6.47 7.24 7.31 6.85 6.83 6.30 -8.85%
DPS 4.50 4.50 4.00 4.00 4.00 4.00 4.00 8.14%
NAPS 1.26 1.25 1.24 1.23 1.21 1.19 1.21 2.72%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 156.58 158.93 162.52 168.78 170.42 169.90 168.41 -4.72%
EPS 5.42 6.40 7.16 7.24 6.77 6.76 6.23 -8.84%
DPS 4.45 4.45 3.96 3.96 3.96 3.96 3.96 8.06%
NAPS 1.2465 1.2366 1.2267 1.2168 1.197 1.1772 1.197 2.73%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.89 0.90 0.85 0.94 0.925 1.02 1.12 -
P/RPS 0.56 0.56 0.52 0.55 0.54 0.59 0.66 -10.34%
P/EPS 16.24 13.90 11.74 12.85 13.51 14.93 17.78 -5.84%
EY 6.16 7.19 8.52 7.78 7.40 6.70 5.62 6.28%
DY 5.06 5.00 4.71 4.26 4.32 3.92 3.57 26.09%
P/NAPS 0.71 0.72 0.69 0.76 0.76 0.86 0.93 -16.42%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 14/08/20 19/06/20 28/02/20 28/11/19 21/08/19 31/05/19 -
Price 0.83 0.95 0.835 0.87 1.00 0.99 1.09 -
P/RPS 0.52 0.59 0.51 0.51 0.58 0.58 0.64 -12.89%
P/EPS 15.15 14.67 11.54 11.89 14.60 14.49 17.30 -8.44%
EY 6.60 6.82 8.67 8.41 6.85 6.90 5.78 9.22%
DY 5.42 4.74 4.79 4.60 4.00 4.04 3.67 29.59%
P/NAPS 0.66 0.76 0.67 0.71 0.83 0.83 0.90 -18.63%

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