[WANGZNG] YoY TTM 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- -12.75%
YoY- -32.83%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 266,443 268,165 223,075 251,005 273,187 262,923 289,070 -1.34%
PBT 6,105 12,837 7,974 12,167 14,504 16,696 16,753 -15.47%
Tax -998 -5,128 -2,137 -3,477 -3,644 -6,528 -2,317 -13.09%
NP 5,107 7,709 5,837 8,690 10,860 10,168 14,436 -15.89%
-
NP to SH 5,107 7,709 5,837 8,690 10,860 10,168 14,436 -15.89%
-
Tax Rate 16.35% 39.95% 26.80% 28.58% 25.12% 39.10% 13.83% -
Total Cost 261,336 260,456 217,238 242,315 262,327 252,755 274,634 -0.82%
-
Net Worth 201,397 199,812 196,640 199,812 191,883 188,711 183,953 1.52%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 3,171 4,757 7,136 6,343 6,343 6,343 -
Div Payout % - 41.14% 81.50% 82.12% 58.41% 62.38% 43.94% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 201,397 199,812 196,640 199,812 191,883 188,711 183,953 1.52%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.92% 2.87% 2.62% 3.46% 3.98% 3.87% 4.99% -
ROE 2.54% 3.86% 2.97% 4.35% 5.66% 5.39% 7.85% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 168.02 169.10 140.67 158.28 172.27 165.80 182.29 -1.34%
EPS 3.22 4.86 3.68 5.48 6.85 6.41 9.10 -15.89%
DPS 0.00 2.00 3.00 4.50 4.00 4.00 4.00 -
NAPS 1.27 1.26 1.24 1.26 1.21 1.19 1.16 1.52%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 166.21 167.29 139.16 156.58 170.42 164.02 180.33 -1.34%
EPS 3.19 4.81 3.64 5.42 6.77 6.34 9.01 -15.88%
DPS 0.00 1.98 2.97 4.45 3.96 3.96 3.96 -
NAPS 1.2564 1.2465 1.2267 1.2465 1.197 1.1772 1.1475 1.52%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.685 0.805 0.795 0.89 0.925 1.25 1.46 -
P/RPS 0.41 0.48 0.57 0.56 0.54 0.75 0.80 -10.53%
P/EPS 21.27 16.56 21.60 16.24 13.51 19.50 16.04 4.81%
EY 4.70 6.04 4.63 6.16 7.40 5.13 6.24 -4.61%
DY 0.00 2.48 3.77 5.06 4.32 3.20 2.74 -
P/NAPS 0.54 0.64 0.64 0.71 0.76 1.05 1.26 -13.16%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 17/11/23 17/11/22 19/11/21 26/11/20 28/11/19 17/10/18 22/11/17 -
Price 0.69 0.775 0.82 0.83 1.00 1.25 1.38 -
P/RPS 0.41 0.46 0.58 0.52 0.58 0.75 0.76 -9.77%
P/EPS 21.43 15.94 22.28 15.15 14.60 19.50 15.16 5.93%
EY 4.67 6.27 4.49 6.60 6.85 5.13 6.60 -5.59%
DY 0.00 2.58 3.66 5.42 4.00 3.20 2.90 -
P/NAPS 0.54 0.62 0.66 0.66 0.83 1.05 1.19 -12.33%

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