[WANGZNG] YoY TTM Result on 30-Jun-2022 [#2]

Stock

[WANGZNG] WANG-ZHENG BHD

Announcement Date

11-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- 38.63%

YoY- 15.71%

Quarter Report

WANGZNG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	282,641	275,796	251,239	241,847	254,769	272,347	260,375	1.37%
YoY %	2.48%	9.77%	3.88%	-5.07%	-6.45%	4.60%	-	-
Horiz. %	108.55%	105.92%	96.49%	92.88%	97.85%	104.60%	100.00%	-
PBT	5,306	7,718	12,129	9,701	13,646	14,844	15,040	-15.92%
YoY %	-31.25%	-36.37%	25.03%	-28.91%	-8.07%	-1.30%	-	-
Horiz. %	35.28%	51.32%	80.64%	64.50%	90.73%	98.70%	100.00%	-
Tax	168	-2,480	-4,388	-3,011	-3,379	-4,012	-5,736	-
YoY %	106.77%	43.48%	-45.73%	10.89%	15.78%	30.06%	-	-
Horiz. %	-2.93%	43.24%	76.50%	52.49%	58.91%	69.94%	100.00%	-
NP	5,474	5,238	7,741	6,690	10,267	10,832	9,304	-8.45%
YoY %	4.51%	-32.33%	15.71%	-34.84%	-5.22%	16.42%	-	-
Horiz. %	58.83%	56.30%	83.20%	71.90%	110.35%	116.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,474	5,238	7,741	6,690	10,267	10,832	9,304	-8.45%
YoY %	4.51%	-32.33%	15.71%	-34.84%	-5.22%	16.42%	-	-
Horiz. %	58.83%	56.30%	83.20%	71.90%	110.35%	116.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-3.17%	32.13%	36.18%	31.04%	24.76%	27.03%	38.14%	-
YoY %	-109.87%	-11.19%	16.56%	25.36%	-8.40%	-29.13%	-	-
Horiz. %	-8.31%	84.24%	94.86%	81.38%	64.92%	70.87%	100.00%	-
Total Cost	277,167	270,558	243,498	235,157	244,502	261,515	251,071	1.66%
YoY %	2.44%	11.11%	3.55%	-3.82%	-6.51%	4.16%	-	-
Horiz. %	110.39%	107.76%	96.98%	93.66%	97.38%	104.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	205,569	201,397	198,226	201,397	198,226	188,711	185,539	1.72%
YoY %	2.07%	1.60%	-1.57%	1.60%	5.04%	1.71%	-	-
Horiz. %	110.80%	108.55%	106.84%	108.55%	106.84%	101.71%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	-	-	3,171	4,757	7,136	6,343	6,343	-
YoY %	-	-	-33.34%	-33.34%	12.50%	0.00%	-	-
Horiz. %	-	-	49.99%	75.00%	112.50%	100.00%	100.00%	-
Div Payout %	-	-	40.97%	71.11%	69.51%	58.56%	68.18%	-
YoY %	-	-	-42.39%	2.30%	18.70%	-14.11%	-	-
Horiz. %	-	-	60.09%	104.30%	101.95%	85.89%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	205,569	201,397	198,226	201,397	198,226	188,711	185,539	1.72%
YoY %	2.07%	1.60%	-1.57%	1.60%	5.04%	1.71%	-	-
Horiz. %	110.80%	108.55%	106.84%	108.55%	106.84%	101.71%	100.00%	-
NOSH	160,302	160,000	160,000	160,000	160,000	160,000	160,000	0.03%
YoY %	0.19%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.19%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	1.94%	1.90%	3.08%	2.77%	4.03%	3.98%	3.57%	-
YoY %	2.11%	-38.31%	11.19%	-31.27%	1.26%	11.48%	-	-
Horiz. %	54.34%	53.22%	86.27%	77.59%	112.89%	111.48%	100.00%	-
ROE	2.66%	2.60%	3.91%	3.32%	5.18%	5.74%	5.01%	-
YoY %	2.31%	-33.50%	17.77%	-35.91%	-9.76%	14.57%	-	-
Horiz. %	53.09%	51.90%	78.04%	66.27%	103.39%	114.57%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	177.36	173.91	158.43	152.51	160.66	171.74	164.19	1.29%
YoY %	1.98%	9.77%	3.88%	-5.07%	-6.45%	4.60%	-	-
Horiz. %	108.02%	105.92%	96.49%	92.89%	97.85%	104.60%	100.00%	-
EPS	3.44	3.30	4.88	4.22	6.47	6.83	5.87	-8.51%
YoY %	4.24%	-32.38%	15.64%	-34.78%	-5.27%	16.35%	-	-
Horiz. %	58.60%	56.22%	83.13%	71.89%	110.22%	116.35%	100.00%	-
DPS	0.00	0.00	2.00	3.00	4.50	4.00	4.00	-
YoY %	0.00%	0.00%	-33.33%	-33.33%	12.50%	0.00%	-	-
Horiz. %	0.00%	0.00%	50.00%	75.00%	112.50%	100.00%	100.00%	-
NAPS	1.29	1.27	1.25	1.27	1.25	1.19	1.17	1.63%
YoY %	1.57%	1.60%	-1.57%	1.60%	5.04%	1.71%	-	-
Horiz. %	110.26%	108.55%	106.84%	108.55%	106.84%	101.71%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	176.32	172.05	156.73	150.87	158.93	169.90	162.43	1.37%
YoY %	2.48%	9.77%	3.88%	-5.07%	-6.46%	4.60%	-	-
Horiz. %	108.55%	105.92%	96.49%	92.88%	97.85%	104.60%	100.00%	-
EPS	3.41	3.27	4.83	4.17	6.40	6.76	5.80	-8.46%
YoY %	4.28%	-32.30%	15.83%	-34.84%	-5.33%	16.55%	-	-
Horiz. %	58.79%	56.38%	83.28%	71.90%	110.34%	116.55%	100.00%	-
DPS	0.00	0.00	1.98	2.97	4.45	3.96	3.96	-
YoY %	0.00%	0.00%	-33.33%	-33.26%	12.37%	0.00%	-	-
Horiz. %	0.00%	0.00%	50.00%	75.00%	112.37%	100.00%	100.00%	-
NAPS	1.2824	1.2564	1.2366	1.2564	1.2366	1.1772	1.1574	1.72%
YoY %	2.07%	1.60%	-1.58%	1.60%	5.05%	1.71%	-	-
Horiz. %	110.80%	108.55%	106.84%	108.55%	106.84%	101.71%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	0.67	0.725	0.79	0.84	0.90	1.02	1.41	-
P/RPS	0.38	0.42	0.50	0.55	0.56	0.59	0.86	-12.71%
YoY %	-9.52%	-16.00%	-9.09%	-1.79%	-5.08%	-31.40%	-	-
Horiz. %	44.19%	48.84%	58.14%	63.95%	65.12%	68.60%	100.00%	-
P/EPS	19.50	21.95	16.18	19.91	13.90	14.93	24.03	-3.41%
YoY %	-11.16%	35.66%	-18.73%	43.24%	-6.90%	-37.87%	-	-
Horiz. %	81.15%	91.34%	67.33%	82.85%	57.84%	62.13%	100.00%	-
EY	5.13	4.56	6.18	5.02	7.19	6.70	4.16	3.55%
YoY %	12.50%	-26.21%	23.11%	-30.18%	7.31%	61.06%	-	-
Horiz. %	123.32%	109.62%	148.56%	120.67%	172.84%	161.06%	100.00%	-
DY	0.00	0.00	2.53	3.57	5.00	3.92	2.84	-
YoY %	0.00%	0.00%	-29.13%	-28.60%	27.55%	38.03%	-	-
Horiz. %	0.00%	0.00%	89.08%	125.70%	176.06%	138.03%	100.00%	-
P/NAPS	0.52	0.57	0.63	0.66	0.72	0.86	1.21	-13.11%
YoY %	-8.77%	-9.52%	-4.55%	-8.33%	-16.28%	-28.93%	-	-
Horiz. %	42.98%	47.11%	52.07%	54.55%	59.50%	71.07%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	13/08/24	18/08/23	11/08/22	12/08/21	14/08/20	21/08/19	14/08/18	-
Price	0.65	0.71	0.805	0.82	0.95	0.99	1.36	-
P/RPS	0.37	0.41	0.51	0.54	0.59	0.58	0.83	-12.58%
YoY %	-9.76%	-19.61%	-5.56%	-8.47%	1.72%	-30.12%	-	-
Horiz. %	44.58%	49.40%	61.45%	65.06%	71.08%	69.88%	100.00%	-
P/EPS	18.92	21.50	16.49	19.44	14.67	14.49	23.18	-3.32%
YoY %	-12.00%	30.38%	-15.17%	32.52%	1.24%	-37.49%	-	-
Horiz. %	81.62%	92.75%	71.14%	83.87%	63.29%	62.51%	100.00%	-
EY	5.28	4.65	6.06	5.14	6.82	6.90	4.31	3.43%
YoY %	13.55%	-23.27%	17.90%	-24.63%	-1.16%	60.09%	-	-
Horiz. %	122.51%	107.89%	140.60%	119.26%	158.24%	160.09%	100.00%	-
DY	0.00	0.00	2.48	3.66	4.74	4.04	2.94	-
YoY %	0.00%	0.00%	-32.24%	-22.78%	17.33%	37.41%	-	-
Horiz. %	0.00%	0.00%	84.35%	124.49%	161.22%	137.41%	100.00%	-
P/NAPS	0.50	0.56	0.64	0.65	0.76	0.83	1.16	-13.07%
YoY %	-10.71%	-12.50%	-1.54%	-14.47%	-8.43%	-28.45%	-	-
Horiz. %	43.10%	48.28%	55.17%	56.03%	65.52%	71.55%	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