[WANGZNG] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
17-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 8.3%
YoY- -4.35%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 217,265 243,368 266,438 252,282 268,685 295,328 276,436 -3.93%
PBT 10,654 11,564 15,785 17,822 16,166 22,537 16,584 -7.10%
Tax -2,658 -3,414 -3,812 -6,414 -4,240 -6,188 -1,088 16.03%
NP 7,996 8,149 11,973 11,408 11,926 16,349 15,496 -10.43%
-
NP to SH 7,996 8,149 11,973 11,408 11,926 16,349 15,496 -10.43%
-
Tax Rate 24.95% 29.52% 24.15% 35.99% 26.23% 27.46% 6.56% -
Total Cost 209,269 235,218 254,465 240,874 256,758 278,978 260,940 -3.60%
-
Net Worth 196,640 199,812 191,883 188,711 183,953 176,077 168,067 2.64%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 6,343 9,514 8,457 8,457 6,343 6,345 - -
Div Payout % 79.33% 116.76% 70.64% 74.14% 53.19% 38.81% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 196,640 199,812 191,883 188,711 183,953 176,077 168,067 2.64%
NOSH 160,000 160,000 160,000 160,000 160,000 158,628 158,553 0.15%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 3.68% 3.35% 4.49% 4.52% 4.44% 5.54% 5.61% -
ROE 4.07% 4.08% 6.24% 6.05% 6.48% 9.29% 9.22% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 137.01 153.47 168.01 159.09 169.43 186.18 174.35 -3.93%
EPS 5.04 5.13 7.55 7.20 7.52 10.31 9.77 -10.43%
DPS 4.00 6.00 5.33 5.33 4.00 4.00 0.00 -
NAPS 1.24 1.26 1.21 1.19 1.16 1.11 1.06 2.64%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 135.53 151.82 166.21 157.38 167.61 184.23 172.45 -3.93%
EPS 4.99 5.08 7.47 7.12 7.44 10.20 9.67 -10.43%
DPS 3.96 5.94 5.28 5.28 3.96 3.96 0.00 -
NAPS 1.2267 1.2465 1.197 1.1772 1.1475 1.0984 1.0484 2.64%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.795 0.89 0.925 1.25 1.46 0.865 0.60 -
P/RPS 0.58 0.58 0.55 0.79 0.86 0.46 0.34 9.30%
P/EPS 15.77 17.32 12.25 17.38 19.41 8.39 6.14 17.00%
EY 6.34 5.77 8.16 5.76 5.15 11.92 16.29 -14.54%
DY 5.03 6.74 5.77 4.27 2.74 4.62 0.00 -
P/NAPS 0.64 0.71 0.76 1.05 1.26 0.78 0.57 1.94%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 19/11/21 26/11/20 28/11/19 17/10/18 22/11/17 23/11/16 26/11/15 -
Price 0.82 0.83 1.00 1.25 1.38 0.83 0.685 -
P/RPS 0.60 0.54 0.60 0.79 0.81 0.45 0.39 7.43%
P/EPS 16.26 16.15 13.24 17.38 18.35 8.05 7.01 15.03%
EY 6.15 6.19 7.55 5.76 5.45 12.42 14.27 -13.07%
DY 4.88 7.23 5.33 4.27 2.90 4.82 0.00 -
P/NAPS 0.66 0.66 0.83 1.05 1.19 0.75 0.65 0.25%

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