[WANGZNG] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 20.45%
YoY- -37.56%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 225,289 223,075 241,847 245,874 242,652 251,005 254,769 -7.85%
PBT 11,658 7,974 9,701 9,717 8,654 12,167 13,646 -9.93%
Tax -3,941 -2,137 -3,011 -2,549 -2,703 -3,477 -3,379 10.77%
NP 7,717 5,837 6,690 7,168 5,951 8,690 10,267 -17.28%
-
NP to SH 7,717 5,837 6,690 7,168 5,951 8,690 10,267 -17.28%
-
Tax Rate 33.81% 26.80% 31.04% 26.23% 31.23% 28.58% 24.76% -
Total Cost 217,572 217,238 235,157 238,706 236,701 242,315 244,502 -7.46%
-
Net Worth 196,640 196,640 201,397 199,812 195,054 199,812 198,226 -0.53%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 4,757 4,757 4,757 7,136 7,136 7,136 7,136 -23.63%
Div Payout % 61.65% 81.50% 71.11% 99.56% 119.92% 82.12% 69.51% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 196,640 196,640 201,397 199,812 195,054 199,812 198,226 -0.53%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.43% 2.62% 2.77% 2.92% 2.45% 3.46% 4.03% -
ROE 3.92% 2.97% 3.32% 3.59% 3.05% 4.35% 5.18% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 142.07 140.67 152.51 155.05 153.01 158.28 160.66 -7.85%
EPS 4.87 3.68 4.22 4.52 3.75 5.48 6.47 -17.21%
DPS 3.00 3.00 3.00 4.50 4.50 4.50 4.50 -23.62%
NAPS 1.24 1.24 1.27 1.26 1.23 1.26 1.25 -0.53%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 140.54 139.16 150.87 153.38 151.37 156.58 158.93 -7.85%
EPS 4.81 3.64 4.17 4.47 3.71 5.42 6.40 -17.29%
DPS 2.97 2.97 2.97 4.45 4.45 4.45 4.45 -23.57%
NAPS 1.2267 1.2267 1.2564 1.2465 1.2168 1.2465 1.2366 -0.53%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.815 0.795 0.84 0.85 0.88 0.89 0.90 -
P/RPS 0.57 0.57 0.55 0.55 0.58 0.56 0.56 1.18%
P/EPS 16.75 21.60 19.91 18.80 23.45 16.24 13.90 13.20%
EY 5.97 4.63 5.02 5.32 4.26 6.16 7.19 -11.62%
DY 3.68 3.77 3.57 5.29 5.11 5.06 5.00 -18.43%
P/NAPS 0.66 0.64 0.66 0.67 0.72 0.71 0.72 -5.62%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 19/11/21 12/08/21 19/05/21 18/03/21 26/11/20 14/08/20 -
Price 0.79 0.82 0.82 0.85 0.88 0.83 0.95 -
P/RPS 0.56 0.58 0.54 0.55 0.58 0.52 0.59 -3.41%
P/EPS 16.23 22.28 19.44 18.80 23.45 15.15 14.67 6.94%
EY 6.16 4.49 5.14 5.32 4.26 6.60 6.82 -6.54%
DY 3.80 3.66 3.66 5.29 5.11 5.42 4.74 -13.66%
P/NAPS 0.64 0.66 0.65 0.67 0.72 0.66 0.76 -10.79%

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