[WANGZNG] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 6.8%
YoY- 11.58%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 268,294 225,289 242,652 270,553 260,325 275,225 309,052 -2.32%
PBT 9,308 11,658 8,654 15,388 15,978 15,454 21,531 -13.03%
Tax -2,804 -3,941 -2,703 -3,789 -5,583 -4,897 -3,778 -4.84%
NP 6,504 7,717 5,951 11,599 10,395 10,557 17,753 -15.40%
-
NP to SH 6,504 7,717 5,951 11,599 10,395 10,557 17,753 -15.40%
-
Tax Rate 30.12% 33.81% 31.23% 24.62% 34.94% 31.69% 17.55% -
Total Cost 261,790 217,572 236,701 258,954 249,930 264,668 291,299 -1.76%
-
Net Worth 199,812 196,640 195,054 195,054 190,297 185,539 180,782 1.68%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 3,171 4,757 7,136 6,343 6,343 4,757 6,340 -10.90%
Div Payout % 48.76% 61.65% 119.92% 54.69% 61.02% 45.06% 35.71% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 199,812 196,640 195,054 195,054 190,297 185,539 180,782 1.68%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 2.42% 3.43% 2.45% 4.29% 3.99% 3.84% 5.74% -
ROE 3.26% 3.92% 3.05% 5.95% 5.46% 5.69% 9.82% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 169.18 142.07 153.01 170.61 164.16 173.55 194.89 -2.32%
EPS 4.10 4.87 3.75 7.31 6.56 6.66 11.19 -15.40%
DPS 2.00 3.00 4.50 4.00 4.00 3.00 4.00 -10.90%
NAPS 1.26 1.24 1.23 1.23 1.20 1.17 1.14 1.68%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 167.37 140.54 151.37 168.78 162.40 171.69 192.79 -2.32%
EPS 4.06 4.81 3.71 7.24 6.48 6.59 11.07 -15.38%
DPS 1.98 2.97 4.45 3.96 3.96 2.97 3.96 -10.90%
NAPS 1.2465 1.2267 1.2168 1.2168 1.1871 1.1574 1.1278 1.68%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.805 0.815 0.88 0.94 1.00 1.91 0.77 -
P/RPS 0.48 0.57 0.58 0.55 0.61 1.10 0.40 3.08%
P/EPS 19.63 16.75 23.45 12.85 15.26 28.69 6.88 19.08%
EY 5.09 5.97 4.26 7.78 6.56 3.49 14.54 -16.04%
DY 2.48 3.68 5.11 4.26 4.00 1.57 5.19 -11.57%
P/NAPS 0.64 0.66 0.72 0.76 0.83 1.63 0.68 -1.00%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 28/02/22 18/03/21 28/02/20 28/02/19 27/02/18 24/02/17 -
Price 0.82 0.79 0.88 0.87 1.20 1.69 0.895 -
P/RPS 0.48 0.56 0.58 0.51 0.73 0.97 0.46 0.71%
P/EPS 19.99 16.23 23.45 11.89 18.31 25.39 7.99 16.50%
EY 5.00 6.16 4.26 8.41 5.46 3.94 12.51 -14.16%
DY 2.44 3.80 5.11 4.60 3.33 1.78 4.47 -9.59%
P/NAPS 0.65 0.64 0.72 0.71 1.00 1.44 0.79 -3.19%

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