[WANGZNG] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
18-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -31.52%
YoY- -48.69%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 223,075 241,847 245,874 242,652 251,005 254,769 260,529 -9.82%
PBT 7,974 9,701 9,717 8,654 12,167 13,646 15,080 -34.58%
Tax -2,137 -3,011 -2,549 -2,703 -3,477 -3,379 -3,601 -29.35%
NP 5,837 6,690 7,168 5,951 8,690 10,267 11,479 -36.26%
-
NP to SH 5,837 6,690 7,168 5,951 8,690 10,267 11,479 -36.26%
-
Tax Rate 26.80% 31.04% 26.23% 31.23% 28.58% 24.76% 23.88% -
Total Cost 217,238 235,157 238,706 236,701 242,315 244,502 249,050 -8.70%
-
Net Worth 196,640 201,397 199,812 195,054 199,812 198,226 196,640 0.00%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 4,757 4,757 7,136 7,136 7,136 7,136 6,343 -17.44%
Div Payout % 81.50% 71.11% 99.56% 119.92% 82.12% 69.51% 55.26% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 196,640 201,397 199,812 195,054 199,812 198,226 196,640 0.00%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.62% 2.77% 2.92% 2.45% 3.46% 4.03% 4.41% -
ROE 2.97% 3.32% 3.59% 3.05% 4.35% 5.18% 5.84% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 140.67 152.51 155.05 153.01 158.28 160.66 164.29 -9.82%
EPS 3.68 4.22 4.52 3.75 5.48 6.47 7.24 -36.28%
DPS 3.00 3.00 4.50 4.50 4.50 4.50 4.00 -17.43%
NAPS 1.24 1.27 1.26 1.23 1.26 1.25 1.24 0.00%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 139.16 150.87 153.38 151.37 156.58 158.93 162.52 -9.81%
EPS 3.64 4.17 4.47 3.71 5.42 6.40 7.16 -36.27%
DPS 2.97 2.97 4.45 4.45 4.45 4.45 3.96 -17.43%
NAPS 1.2267 1.2564 1.2465 1.2168 1.2465 1.2366 1.2267 0.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.795 0.84 0.85 0.88 0.89 0.90 0.85 -
P/RPS 0.57 0.55 0.55 0.58 0.56 0.56 0.52 6.30%
P/EPS 21.60 19.91 18.80 23.45 16.24 13.90 11.74 50.09%
EY 4.63 5.02 5.32 4.26 6.16 7.19 8.52 -33.38%
DY 3.77 3.57 5.29 5.11 5.06 5.00 4.71 -13.78%
P/NAPS 0.64 0.66 0.67 0.72 0.71 0.72 0.69 -4.88%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 12/08/21 19/05/21 18/03/21 26/11/20 14/08/20 19/06/20 -
Price 0.82 0.82 0.85 0.88 0.83 0.95 0.835 -
P/RPS 0.58 0.54 0.55 0.58 0.52 0.59 0.51 8.94%
P/EPS 22.28 19.44 18.80 23.45 15.15 14.67 11.54 54.98%
EY 4.49 5.14 5.32 4.26 6.60 6.82 8.67 -35.48%
DY 3.66 3.66 5.29 5.11 5.42 4.74 4.79 -16.40%
P/NAPS 0.66 0.65 0.67 0.72 0.66 0.76 0.67 -0.99%

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