[WANGZNG] YoY TTM 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- 9.29%
YoY- -29.56%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 223,075 251,005 273,187 262,923 289,070 306,719 283,278 -3.90%
PBT 7,974 12,167 14,504 16,696 16,753 21,199 16,081 -11.02%
Tax -2,137 -3,477 -3,644 -6,528 -2,317 -6,959 -3,415 -7.50%
NP 5,837 8,690 10,860 10,168 14,436 14,240 12,666 -12.10%
-
NP to SH 5,837 8,690 10,860 10,168 14,436 14,240 12,665 -12.10%
-
Tax Rate 26.80% 28.58% 25.12% 39.10% 13.83% 32.83% 21.24% -
Total Cost 217,238 242,315 262,327 252,755 274,634 292,479 270,612 -3.59%
-
Net Worth 196,640 199,812 191,883 188,711 183,953 175,171 167,647 2.69%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 4,757 7,136 6,343 6,343 6,343 4,754 3,966 3.07%
Div Payout % 81.50% 82.12% 58.41% 62.38% 43.94% 33.39% 31.32% -
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 196,640 199,812 191,883 188,711 183,953 175,171 167,647 2.69%
NOSH 160,000 160,000 160,000 160,000 160,000 157,812 158,157 0.19%
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 2.62% 3.46% 3.98% 3.87% 4.99% 4.64% 4.47% -
ROE 2.97% 4.35% 5.66% 5.39% 7.85% 8.13% 7.55% -
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 140.67 158.28 172.27 165.80 182.29 194.36 179.11 -3.94%
EPS 3.68 5.48 6.85 6.41 9.10 9.02 8.01 -12.14%
DPS 3.00 4.50 4.00 4.00 4.00 3.00 2.50 3.08%
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 139.16 156.58 170.42 164.02 180.33 191.34 176.71 -3.89%
EPS 3.64 5.42 6.77 6.34 9.01 8.88 7.90 -12.10%
DPS 2.97 4.45 3.96 3.96 3.96 2.97 2.47 3.11%
NAPS 1.2267 1.2465 1.197 1.1772 1.1475 1.0928 1.0458 2.69%
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 0.57 0.56 0.54 0.75 0.80 0.45 0.33 9.52%
P/EPS 21.60 16.24 13.51 19.50 16.04 9.59 7.49 19.28%
EY 4.63 6.16 7.40 5.13 6.24 10.43 13.35 -16.16%
DY 3.77 5.06 4.32 3.20 2.74 3.47 4.17 -1.66%
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 0.58 0.52 0.58 0.75 0.76 0.43 0.38 7.29%
P/EPS 22.28 15.15 14.60 19.50 15.16 9.20 8.55 17.29%
EY 4.49 6.60 6.85 5.13 6.60 10.87 11.69 -14.72%
DY 3.66 5.42 4.00 3.20 2.90 3.61 3.65 0.04%
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