[WANGZNG] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -27.64%
YoY- -22.1%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 268,294 268,165 251,239 233,187 225,289 223,075 241,847 7.14%
PBT 9,308 12,837 12,129 9,675 11,658 7,974 9,701 -2.71%
Tax -2,804 -5,128 -4,388 -4,091 -3,941 -2,137 -3,011 -4.62%
NP 6,504 7,709 7,741 5,584 7,717 5,837 6,690 -1.85%
-
NP to SH 6,504 7,709 7,741 5,584 7,717 5,837 6,690 -1.85%
-
Tax Rate 30.12% 39.95% 36.18% 42.28% 33.81% 26.80% 31.04% -
Total Cost 261,790 260,456 243,498 227,603 217,572 217,238 235,157 7.39%
-
Net Worth 199,812 199,812 198,226 198,226 196,640 196,640 201,397 -0.52%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 3,171 3,171 3,171 4,757 4,757 4,757 4,757 -23.63%
Div Payout % 48.76% 41.14% 40.97% 85.20% 61.65% 81.50% 71.11% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 199,812 199,812 198,226 198,226 196,640 196,640 201,397 -0.52%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.42% 2.87% 3.08% 2.39% 3.43% 2.62% 2.77% -
ROE 3.26% 3.86% 3.91% 2.82% 3.92% 2.97% 3.32% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 169.18 169.10 158.43 147.05 142.07 140.67 152.51 7.14%
EPS 4.10 4.86 4.88 3.52 4.87 3.68 4.22 -1.89%
DPS 2.00 2.00 2.00 3.00 3.00 3.00 3.00 -23.62%
NAPS 1.26 1.26 1.25 1.25 1.24 1.24 1.27 -0.52%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 167.37 167.29 156.73 145.47 140.54 139.16 150.87 7.14%
EPS 4.06 4.81 4.83 3.48 4.81 3.64 4.17 -1.76%
DPS 1.98 1.98 1.98 2.97 2.97 2.97 2.97 -23.62%
NAPS 1.2465 1.2465 1.2366 1.2366 1.2267 1.2267 1.2564 -0.52%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.805 0.805 0.79 0.795 0.815 0.795 0.84 -
P/RPS 0.48 0.48 0.50 0.54 0.57 0.57 0.55 -8.65%
P/EPS 19.63 16.56 16.18 22.58 16.75 21.60 19.91 -0.93%
EY 5.09 6.04 6.18 4.43 5.97 4.63 5.02 0.92%
DY 2.48 2.48 2.53 3.77 3.68 3.77 3.57 -21.51%
P/NAPS 0.64 0.64 0.63 0.64 0.66 0.64 0.66 -2.02%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 17/11/22 11/08/22 26/05/22 28/02/22 19/11/21 12/08/21 -
Price 0.82 0.775 0.805 0.82 0.79 0.82 0.82 -
P/RPS 0.48 0.46 0.51 0.56 0.56 0.58 0.54 -7.53%
P/EPS 19.99 15.94 16.49 23.29 16.23 22.28 19.44 1.87%
EY 5.00 6.27 6.06 4.29 6.16 4.49 5.14 -1.81%
DY 2.44 2.58 2.48 3.66 3.80 3.66 3.66 -23.62%
P/NAPS 0.65 0.62 0.64 0.66 0.64 0.66 0.65 0.00%

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