[WANGZNG] YoY Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
18-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -2.63%
YoY- -46.95%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 282,408 268,293 225,289 242,652 268,471 260,325 275,225 0.43%
PBT 7,858 9,307 11,658 8,655 14,993 15,978 15,454 -10.65%
Tax -557 -2,803 -3,941 -2,704 -3,776 -5,583 -4,897 -30.38%
NP 7,301 6,504 7,717 5,951 11,217 10,395 10,557 -5.95%
-
NP to SH 7,301 6,504 7,717 5,951 11,217 10,395 10,557 -5.95%
-
Tax Rate 7.09% 30.12% 33.81% 31.24% 25.19% 34.94% 31.69% -
Total Cost 275,107 261,789 217,572 236,701 257,254 249,930 264,668 0.64%
-
Net Worth 204,569 199,812 196,640 195,054 195,054 190,297 185,539 1.63%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - 7,136 6,343 6,343 4,757 -
Div Payout % - - - 119.92% 56.55% 61.02% 45.06% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 204,569 199,812 196,640 195,054 195,054 190,297 185,539 1.63%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.59% 2.42% 3.43% 2.45% 4.18% 3.99% 3.84% -
ROE 3.57% 3.26% 3.92% 3.05% 5.75% 5.46% 5.69% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 178.08 169.18 142.07 153.01 169.30 164.16 173.55 0.43%
EPS 4.60 4.10 4.87 3.75 7.07 6.56 6.66 -5.97%
DPS 0.00 0.00 0.00 4.50 4.00 4.00 3.00 -
NAPS 1.29 1.26 1.24 1.23 1.23 1.20 1.17 1.63%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 176.17 167.37 140.54 151.37 167.48 162.40 171.69 0.43%
EPS 4.55 4.06 4.81 3.71 7.00 6.48 6.59 -5.98%
DPS 0.00 0.00 0.00 4.45 3.96 3.96 2.97 -
NAPS 1.2761 1.2465 1.2267 1.2168 1.2168 1.1871 1.1574 1.63%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.69 0.805 0.815 0.88 0.94 1.00 1.91 -
P/RPS 0.39 0.48 0.57 0.58 0.56 0.61 1.10 -15.86%
P/EPS 14.99 19.63 16.75 23.45 13.29 15.26 28.69 -10.25%
EY 6.67 5.09 5.97 4.26 7.52 6.56 3.49 11.39%
DY 0.00 0.00 0.00 5.11 4.26 4.00 1.57 -
P/NAPS 0.53 0.64 0.66 0.72 0.76 0.83 1.63 -17.06%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 28/02/22 18/03/21 28/02/20 28/02/19 27/02/18 -
Price 0.68 0.82 0.79 0.00 0.87 1.20 1.69 -
P/RPS 0.38 0.48 0.56 0.00 0.51 0.73 0.97 -14.45%
P/EPS 14.77 19.99 16.23 0.00 12.30 18.31 25.39 -8.62%
EY 6.77 5.00 6.16 0.00 8.13 5.46 3.94 9.43%
DY 0.00 0.00 0.00 0.00 4.60 3.33 1.78 -
P/NAPS 0.53 0.65 0.64 0.00 0.71 1.00 1.44 -15.33%

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