[WANGZNG] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
14-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -13.2%
YoY- -19.23%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 220,168 221,776 253,346 229,302 259,002 305,616 266,836 -3.15%
PBT 13,126 11,036 14,520 16,788 17,616 25,560 18,468 -5.52%
Tax -2,904 -2,290 -3,110 -6,254 -4,574 -4,066 -30 114.12%
NP 10,222 8,746 11,410 10,534 13,042 21,494 18,438 -9.35%
-
NP to SH 10,222 8,746 11,410 10,534 13,042 21,494 18,438 -9.35%
-
Tax Rate 22.12% 20.75% 21.42% 37.25% 25.97% 15.91% 0.16% -
Total Cost 209,946 213,030 241,936 218,768 245,960 284,122 248,398 -2.76%
-
Net Worth 201,397 198,226 188,711 185,539 187,125 179,116 169,781 2.88%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 9,514 14,272 12,686 12,686 9,514 9,510 7,933 3.07%
Div Payout % 93.08% 163.19% 111.19% 120.43% 72.96% 44.25% 43.03% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 201,397 198,226 188,711 185,539 187,125 179,116 169,781 2.88%
NOSH 160,000 160,000 160,000 160,000 160,000 158,510 158,674 0.13%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.64% 3.94% 4.50% 4.59% 5.04% 7.03% 6.91% -
ROE 5.08% 4.41% 6.05% 5.68% 6.97% 12.00% 10.86% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 138.84 139.85 159.76 144.60 163.32 192.81 168.17 -3.14%
EPS 6.44 5.52 7.20 6.64 8.22 13.56 11.62 -9.36%
DPS 6.00 9.00 8.00 8.00 6.00 6.00 5.00 3.08%
NAPS 1.27 1.25 1.19 1.17 1.18 1.13 1.07 2.89%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 137.35 138.35 158.04 143.04 161.57 190.65 166.46 -3.15%
EPS 6.38 5.46 7.12 6.57 8.14 13.41 11.50 -9.34%
DPS 5.94 8.90 7.91 7.91 5.94 5.93 4.95 3.08%
NAPS 1.2564 1.2366 1.1772 1.1574 1.1673 1.1174 1.0591 2.88%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.84 0.90 1.02 1.41 1.53 0.97 0.46 -
P/RPS 0.61 0.64 0.64 0.98 0.94 0.50 0.27 14.53%
P/EPS 13.03 16.32 14.18 21.23 18.60 7.15 3.96 21.93%
EY 7.67 6.13 7.05 4.71 5.38 13.98 25.26 -18.00%
DY 7.14 10.00 7.84 5.67 3.92 6.19 10.87 -6.75%
P/NAPS 0.66 0.72 0.86 1.21 1.30 0.86 0.43 7.39%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 12/08/21 14/08/20 21/08/19 14/08/18 11/08/17 30/08/16 27/08/15 -
Price 0.82 0.95 0.99 1.36 1.39 0.88 0.45 -
P/RPS 0.59 0.68 0.62 0.94 0.85 0.46 0.27 13.90%
P/EPS 12.72 17.23 13.76 20.47 16.90 6.49 3.87 21.91%
EY 7.86 5.81 7.27 4.88 5.92 15.41 25.82 -17.96%
DY 7.32 9.47 8.08 5.88 4.32 6.82 11.11 -6.71%
P/NAPS 0.65 0.76 0.83 1.16 1.18 0.78 0.42 7.54%

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