[WANGZNG] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock

[WANGZNG] WANG-ZHENG BHD

Announcement Date

14-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- 74.29%

YoY- -23.35%

Quarter Report

WZB - Quarterly Report Q2 2020.pdf

Latest QR

Upcoming QR

WANGZNG's Result

WANGZNG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Cumulative Result
Revenue	143,535	136,033	110,084	110,888	126,673	114,651	129,501	1.72%
YoY %	5.51%	23.57%	-0.73%	-12.46%	10.49%	-11.47%	-	-
Horiz. %	110.84%	105.04%	85.01%	85.63%	97.82%	88.53%	100.00%	-
PBT	5,447	7,037	6,563	5,518	7,260	8,394	8,808	-7.69%
YoY %	-22.59%	7.22%	18.94%	-23.99%	-13.51%	-4.70%	-	-
Horiz. %	61.84%	79.89%	74.51%	62.65%	82.43%	95.30%	100.00%	-
Tax	-1,576	-1,900	-1,452	-1,145	-1,555	-3,127	-2,287	-6.01%
YoY %	17.05%	-30.85%	-26.81%	26.37%	50.27%	-36.73%	-	-
Horiz. %	68.91%	83.08%	63.49%	50.07%	67.99%	136.73%	100.00%	-
NP	3,871	5,137	5,111	4,373	5,705	5,267	6,521	-8.32%
YoY %	-24.64%	0.51%	16.88%	-23.35%	8.32%	-19.23%	-	-
Horiz. %	59.36%	78.78%	78.38%	67.06%	87.49%	80.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,871	5,137	5,111	4,373	5,705	5,267	6,521	-8.32%
YoY %	-24.64%	0.51%	16.88%	-23.35%	8.32%	-19.23%	-	-
Horiz. %	59.36%	78.78%	78.38%	67.06%	87.49%	80.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.93%	27.00%	22.12%	20.75%	21.42%	37.25%	25.97%	-
YoY %	7.15%	22.06%	6.60%	-3.13%	-42.50%	43.43%	-	-
Horiz. %	111.40%	103.97%	85.18%	79.90%	82.48%	143.43%	100.00%	-
Total Cost	139,664	130,896	104,973	106,515	120,968	109,384	122,980	2.14%
YoY %	6.70%	24.69%	-1.45%	-11.95%	10.59%	-11.06%	-	-
Horiz. %	113.57%	106.44%	85.36%	86.61%	98.36%	88.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	201,397	198,226	201,397	198,226	188,711	185,539	187,125	1.23%
YoY %	1.60%	-1.57%	1.60%	5.04%	1.71%	-0.85%	-	-
Horiz. %	107.63%	105.93%	107.63%	105.93%	100.85%	99.15%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	-	3,171	4,757	7,136	6,343	6,343	4,757	-
YoY %	-	-33.34%	-33.34%	12.50%	0.00%	33.34%	-	-
Horiz. %	-	66.66%	100.00%	150.01%	133.34%	133.34%	100.00%	-
Div Payout %	-	61.74%	93.08%	163.19%	111.19%	120.43%	72.96%	-
YoY %	-	-33.67%	-42.96%	46.77%	-7.67%	65.06%	-	-
Horiz. %	-	84.62%	127.58%	223.67%	152.40%	165.06%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	201,397	198,226	201,397	198,226	188,711	185,539	187,125	1.23%
YoY %	1.60%	-1.57%	1.60%	5.04%	1.71%	-0.85%	-	-
Horiz. %	107.63%	105.93%	107.63%	105.93%	100.85%	99.15%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	160,000	160,000	160,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	2.70%	3.78%	4.64%	3.94%	4.50%	4.59%	5.04%	-
YoY %	-28.57%	-18.53%	17.77%	-12.44%	-1.96%	-8.93%	-	-
Horiz. %	53.57%	75.00%	92.06%	78.17%	89.29%	91.07%	100.00%	-
ROE	1.92%	2.59%	2.54%	2.21%	3.02%	2.84%	3.48%	-
YoY %	-25.87%	1.97%	14.93%	-26.82%	6.34%	-18.39%	-	-
Horiz. %	55.17%	74.43%	72.99%	63.51%	86.78%	81.61%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	90.51	85.78	69.42	69.93	79.88	72.30	81.66	1.72%
YoY %	5.51%	23.57%	-0.73%	-12.46%	10.48%	-11.46%	-	-
Horiz. %	110.84%	105.05%	85.01%	85.64%	97.82%	88.54%	100.00%	-
EPS	2.44	3.24	3.22	2.76	3.60	3.32	4.11	-8.31%
YoY %	-24.69%	0.62%	16.67%	-23.33%	8.43%	-19.22%	-	-
Horiz. %	59.37%	78.83%	78.35%	67.15%	87.59%	80.78%	100.00%	-
DPS	0.00	2.00	3.00	4.50	4.00	4.00	3.00	-
YoY %	0.00%	-33.33%	-33.33%	12.50%	0.00%	33.33%	-	-
Horiz. %	0.00%	66.67%	100.00%	150.00%	133.33%	133.33%	100.00%	-
NAPS	1.27	1.25	1.27	1.25	1.19	1.17	1.18	1.23%
YoY %	1.60%	-1.57%	1.60%	5.04%	1.71%	-0.85%	-	-
Horiz. %	107.63%	105.93%	107.63%	105.93%	100.85%	99.15%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	89.54	84.86	68.67	69.17	79.02	71.52	80.79	1.72%
YoY %	5.51%	23.58%	-0.72%	-12.47%	10.49%	-11.47%	-	-
Horiz. %	110.83%	105.04%	85.00%	85.62%	97.81%	88.53%	100.00%	-
EPS	2.41	3.20	3.19	2.73	3.56	3.29	4.07	-8.35%
YoY %	-24.69%	0.31%	16.85%	-23.31%	8.21%	-19.16%	-	-
Horiz. %	59.21%	78.62%	78.38%	67.08%	87.47%	80.84%	100.00%	-
DPS	0.00	1.98	2.97	4.45	3.96	3.96	2.97	-
YoY %	0.00%	-33.33%	-33.26%	12.37%	0.00%	33.33%	-	-
Horiz. %	0.00%	66.67%	100.00%	149.83%	133.33%	133.33%	100.00%	-
NAPS	1.2564	1.2366	1.2564	1.2366	1.1772	1.1574	1.1673	1.23%
YoY %	1.60%	-1.58%	1.60%	5.05%	1.71%	-0.85%	-	-
Horiz. %	107.63%	105.94%	107.63%	105.94%	100.85%	99.15%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.725	0.79	0.84	0.90	1.02	1.41	1.53	-
P/RPS	0.80	0.92	1.21	1.29	1.28	1.95	1.87	-13.19%
YoY %	-13.04%	-23.97%	-6.20%	0.78%	-34.36%	4.28%	-	-
Horiz. %	42.78%	49.20%	64.71%	68.98%	68.45%	104.28%	100.00%	-
P/EPS	29.70	24.39	26.06	32.64	28.35	42.45	37.21	-3.68%
YoY %	21.77%	-6.41%	-20.16%	15.13%	-33.22%	14.08%	-	-
Horiz. %	79.82%	65.55%	70.03%	87.72%	76.19%	114.08%	100.00%	-
EY	3.37	4.10	3.84	3.06	3.53	2.36	2.69	3.82%
YoY %	-17.80%	6.77%	25.49%	-13.31%	49.58%	-12.27%	-	-
Horiz. %	125.28%	152.42%	142.75%	113.75%	131.23%	87.73%	100.00%	-
DY	0.00	2.53	3.57	5.00	3.92	2.84	1.96	-
YoY %	0.00%	-29.13%	-28.60%	27.55%	38.03%	44.90%	-	-
Horiz. %	0.00%	129.08%	182.14%	255.10%	200.00%	144.90%	100.00%	-
P/NAPS	0.57	0.63	0.66	0.72	0.86	1.21	1.30	-12.83%
YoY %	-9.52%	-4.55%	-8.33%	-16.28%	-28.93%	-6.92%	-	-
Horiz. %	43.85%	48.46%	50.77%	55.38%	66.15%	93.08%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	18/08/23	11/08/22	12/08/21	14/08/20	21/08/19	14/08/18	11/08/17	-
Price	0.71	0.805	0.82	0.95	0.99	1.36	1.39	-
P/RPS	0.78	0.94	1.18	1.36	1.24	1.88	1.70	-12.17%
YoY %	-17.02%	-20.34%	-13.24%	9.68%	-34.04%	10.59%	-	-
Horiz. %	45.88%	55.29%	69.41%	80.00%	72.94%	110.59%	100.00%	-
P/EPS	29.09	24.85	25.44	34.45	27.52	40.95	33.80	-2.46%
YoY %	17.06%	-2.32%	-26.15%	25.18%	-32.80%	21.15%	-	-
Horiz. %	86.07%	73.52%	75.27%	101.92%	81.42%	121.15%	100.00%	-
EY	3.44	4.02	3.93	2.90	3.63	2.44	2.96	2.53%
YoY %	-14.43%	2.29%	35.52%	-20.11%	48.77%	-17.57%	-	-
Horiz. %	116.22%	135.81%	132.77%	97.97%	122.64%	82.43%	100.00%	-
DY	0.00	2.48	3.66	4.74	4.04	2.94	2.16	-
YoY %	0.00%	-32.24%	-22.78%	17.33%	37.41%	36.11%	-	-
Horiz. %	0.00%	114.81%	169.44%	219.44%	187.04%	136.11%	100.00%	-
P/NAPS	0.56	0.64	0.65	0.76	0.83	1.16	1.18	-11.67%
YoY %	-12.50%	-1.54%	-14.47%	-8.43%	-28.45%	-1.69%	-	-
Horiz. %	47.46%	54.24%	55.08%	64.41%	70.34%	98.31%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos