[WANGZNG] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -3.9%
YoY- -6.31%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 270,553 273,187 272,347 269,973 260,325 262,923 260,375 2.58%
PBT 15,388 14,504 14,844 15,440 15,978 16,696 15,040 1.53%
Tax -3,789 -3,644 -4,012 -5,450 -5,583 -6,528 -5,736 -24.09%
NP 11,599 10,860 10,832 9,990 10,395 10,168 9,304 15.78%
-
NP to SH 11,599 10,860 10,832 9,990 10,395 10,168 9,304 15.78%
-
Tax Rate 24.62% 25.12% 27.03% 35.30% 34.94% 39.10% 38.14% -
Total Cost 258,954 262,327 261,515 259,983 249,930 252,755 251,071 2.07%
-
Net Worth 195,054 191,883 188,711 191,883 190,297 188,711 185,539 3.38%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 6,343 6,343 6,343 6,343 6,343 6,343 6,343 0.00%
Div Payout % 54.69% 58.41% 58.56% 63.50% 61.02% 62.38% 68.18% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 195,054 191,883 188,711 191,883 190,297 188,711 185,539 3.38%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.29% 3.98% 3.98% 3.70% 3.99% 3.87% 3.57% -
ROE 5.95% 5.66% 5.74% 5.21% 5.46% 5.39% 5.01% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 170.61 172.27 171.74 170.24 164.16 165.80 164.19 2.58%
EPS 7.31 6.85 6.83 6.30 6.56 6.41 5.87 15.70%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 1.23 1.21 1.19 1.21 1.20 1.19 1.17 3.38%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 169.10 170.74 170.22 168.73 162.70 164.33 162.73 2.58%
EPS 7.25 6.79 6.77 6.24 6.50 6.36 5.82 15.72%
DPS 3.96 3.96 3.96 3.96 3.96 3.96 3.96 0.00%
NAPS 1.2191 1.1993 1.1794 1.1993 1.1894 1.1794 1.1596 3.38%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.94 0.925 1.02 1.12 1.00 1.25 1.41 -
P/RPS 0.55 0.54 0.59 0.66 0.61 0.75 0.86 -25.71%
P/EPS 12.85 13.51 14.93 17.78 15.26 19.50 24.03 -34.04%
EY 7.78 7.40 6.70 5.62 6.56 5.13 4.16 51.62%
DY 4.26 4.32 3.92 3.57 4.00 3.20 2.84 30.94%
P/NAPS 0.76 0.76 0.86 0.93 0.83 1.05 1.21 -26.59%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 28/11/19 21/08/19 31/05/19 28/02/19 17/10/18 14/08/18 -
Price 0.87 1.00 0.99 1.09 1.20 1.25 1.36 -
P/RPS 0.51 0.58 0.58 0.64 0.73 0.75 0.83 -27.65%
P/EPS 11.89 14.60 14.49 17.30 18.31 19.50 23.18 -35.84%
EY 8.41 6.85 6.90 5.78 5.46 5.13 4.31 55.96%
DY 4.60 4.00 4.04 3.67 3.33 3.20 2.94 34.66%
P/NAPS 0.71 0.83 0.83 0.90 1.00 1.05 1.16 -27.84%

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