[WANGZNG] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 32.21%
YoY- 29.68%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 268,165 251,239 233,187 225,289 223,075 241,847 245,874 5.95%
PBT 12,837 12,129 9,675 11,658 7,974 9,701 9,717 20.37%
Tax -5,128 -4,388 -4,091 -3,941 -2,137 -3,011 -2,549 59.29%
NP 7,709 7,741 5,584 7,717 5,837 6,690 7,168 4.96%
-
NP to SH 7,709 7,741 5,584 7,717 5,837 6,690 7,168 4.96%
-
Tax Rate 39.95% 36.18% 42.28% 33.81% 26.80% 31.04% 26.23% -
Total Cost 260,456 243,498 227,603 217,572 217,238 235,157 238,706 5.98%
-
Net Worth 199,812 198,226 198,226 196,640 196,640 201,397 199,812 0.00%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 3,171 3,171 4,757 4,757 4,757 4,757 7,136 -41.73%
Div Payout % 41.14% 40.97% 85.20% 61.65% 81.50% 71.11% 99.56% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 199,812 198,226 198,226 196,640 196,640 201,397 199,812 0.00%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.87% 3.08% 2.39% 3.43% 2.62% 2.77% 2.92% -
ROE 3.86% 3.91% 2.82% 3.92% 2.97% 3.32% 3.59% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 169.10 158.43 147.05 142.07 140.67 152.51 155.05 5.94%
EPS 4.86 4.88 3.52 4.87 3.68 4.22 4.52 4.94%
DPS 2.00 2.00 3.00 3.00 3.00 3.00 4.50 -41.73%
NAPS 1.26 1.25 1.25 1.24 1.24 1.27 1.26 0.00%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 167.29 156.73 145.47 140.54 139.16 150.87 153.38 5.95%
EPS 4.81 4.83 3.48 4.81 3.64 4.17 4.47 5.00%
DPS 1.98 1.98 2.97 2.97 2.97 2.97 4.45 -41.68%
NAPS 1.2465 1.2366 1.2366 1.2267 1.2267 1.2564 1.2465 0.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.805 0.79 0.795 0.815 0.795 0.84 0.85 -
P/RPS 0.48 0.50 0.54 0.57 0.57 0.55 0.55 -8.66%
P/EPS 16.56 16.18 22.58 16.75 21.60 19.91 18.80 -8.10%
EY 6.04 6.18 4.43 5.97 4.63 5.02 5.32 8.82%
DY 2.48 2.53 3.77 3.68 3.77 3.57 5.29 -39.62%
P/NAPS 0.64 0.63 0.64 0.66 0.64 0.66 0.67 -3.00%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 11/08/22 26/05/22 28/02/22 19/11/21 12/08/21 19/05/21 -
Price 0.775 0.805 0.82 0.79 0.82 0.82 0.85 -
P/RPS 0.46 0.51 0.56 0.56 0.58 0.54 0.55 -11.22%
P/EPS 15.94 16.49 23.29 16.23 22.28 19.44 18.80 -10.40%
EY 6.27 6.06 4.29 6.16 4.49 5.14 5.32 11.56%
DY 2.58 2.48 3.66 3.80 3.66 3.66 5.29 -38.01%
P/NAPS 0.62 0.64 0.66 0.64 0.66 0.65 0.67 -5.03%

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