[WANGZNG] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -21.78%
YoY- -1.88%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 297,858 271,965 274,432 217,265 243,368 266,438 252,282 2.80%
PBT 5,440 7,958 12,228 10,654 11,564 15,785 17,822 -17.92%
Tax -1,969 -1,833 -4,241 -2,658 -3,414 -3,812 -6,414 -17.85%
NP 3,470 6,125 7,986 7,996 8,149 11,973 11,408 -17.97%
-
NP to SH 3,470 6,125 7,986 7,996 8,149 11,973 11,408 -17.97%
-
Tax Rate 36.19% 23.03% 34.68% 24.95% 29.52% 24.15% 35.99% -
Total Cost 294,388 265,840 266,445 209,269 235,218 254,465 240,874 3.39%
-
Net Worth 202,382 201,397 199,812 196,640 199,812 191,883 188,711 1.17%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 21 - - 6,343 9,514 8,457 8,457 -63.16%
Div Payout % 0.61% - - 79.33% 116.76% 70.64% 74.14% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 202,382 201,397 199,812 196,640 199,812 191,883 188,711 1.17%
NOSH 160,302 160,000 160,000 160,000 160,000 160,000 160,000 0.03%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 1.17% 2.25% 2.91% 3.68% 3.35% 4.49% 4.52% -
ROE 1.71% 3.04% 4.00% 4.07% 4.08% 6.24% 6.05% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 186.91 171.50 173.05 137.01 153.47 168.01 159.09 2.71%
EPS 2.19 3.87 5.04 5.04 5.13 7.55 7.20 -17.97%
DPS 0.01 0.00 0.00 4.00 6.00 5.33 5.33 -64.84%
NAPS 1.27 1.27 1.26 1.24 1.26 1.21 1.19 1.08%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 185.81 169.66 171.20 135.53 151.82 166.21 157.38 2.80%
EPS 2.17 3.82 4.98 4.99 5.08 7.47 7.12 -17.95%
DPS 0.01 0.00 0.00 3.96 5.94 5.28 5.28 -64.79%
NAPS 1.2625 1.2564 1.2465 1.2267 1.2465 1.197 1.1772 1.17%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.63 0.685 0.805 0.795 0.89 0.925 1.25 -
P/RPS 0.34 0.40 0.47 0.58 0.58 0.55 0.79 -13.09%
P/EPS 28.93 17.73 15.98 15.77 17.32 12.25 17.38 8.85%
EY 3.46 5.64 6.26 6.34 5.77 8.16 5.76 -8.13%
DY 0.02 0.00 0.00 5.03 6.74 5.77 4.27 -59.06%
P/NAPS 0.50 0.54 0.64 0.64 0.71 0.76 1.05 -11.62%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 15/11/24 17/11/23 17/11/22 19/11/21 26/11/20 28/11/19 17/10/18 -
Price 0.585 0.69 0.775 0.82 0.83 1.00 1.25 -
P/RPS 0.31 0.40 0.45 0.60 0.54 0.60 0.79 -14.42%
P/EPS 26.86 17.86 15.39 16.26 16.15 13.24 17.38 7.51%
EY 3.72 5.60 6.50 6.15 6.19 7.55 5.76 -7.02%
DY 0.02 0.00 0.00 4.88 7.23 5.33 4.27 -59.06%
P/NAPS 0.46 0.54 0.62 0.66 0.66 0.83 1.05 -12.84%

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