[WANGZNG] YoY TTM Result on 31-Mar-2022 [#1]

Stock

[WANGZNG] WANG-ZHENG BHD

Announcement Date

26-May-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Mar-2022 [#1]

Profit Trend

QoQ- -27.64%

YoY- -22.1%

Quarter Report

WANGZNG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
TTM Result
Revenue	276,773	278,188	233,187	245,874	260,529	269,973	262,461	0.88%
YoY %	-0.51%	19.30%	-5.16%	-5.63%	-3.50%	2.86%	-	-
Horiz. %	105.45%	105.99%	88.85%	93.68%	99.26%	102.86%	100.00%	-
PBT	6,276	10,651	9,675	9,717	15,080	15,440	14,799	-13.31%
YoY %	-41.08%	10.09%	-0.43%	-35.56%	-2.33%	4.33%	-	-
Horiz. %	42.41%	71.97%	65.38%	65.66%	101.90%	104.33%	100.00%	-
Tax	-140	-3,110	-4,091	-2,549	-3,601	-5,450	-4,136	-43.09%
YoY %	95.50%	23.98%	-60.49%	29.21%	33.93%	-31.77%	-	-
Horiz. %	3.38%	75.19%	98.91%	61.63%	87.06%	131.77%	100.00%	-
NP	6,136	7,541	5,584	7,168	11,479	9,990	10,663	-8.79%
YoY %	-18.63%	35.05%	-22.10%	-37.56%	14.90%	-6.31%	-	-
Horiz. %	57.54%	70.72%	52.37%	67.22%	107.65%	93.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,136	7,541	5,584	7,168	11,479	9,990	10,663	-8.79%
YoY %	-18.63%	35.05%	-22.10%	-37.56%	14.90%	-6.31%	-	-
Horiz. %	57.54%	70.72%	52.37%	67.22%	107.65%	93.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.23%	29.20%	42.28%	26.23%	23.88%	35.30%	27.95%	-
YoY %	-92.36%	-30.94%	61.19%	9.84%	-32.35%	26.30%	-	-
Horiz. %	7.98%	104.47%	151.27%	93.85%	85.44%	126.30%	100.00%	-
Total Cost	270,637	270,647	227,603	238,706	249,050	259,983	251,798	1.20%
YoY %	-0.00%	18.91%	-4.65%	-4.15%	-4.21%	3.25%	-	-
Horiz. %	107.48%	107.49%	90.39%	94.80%	98.91%	103.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	206,155	202,983	198,226	199,812	196,640	191,883	188,711	1.48%
YoY %	1.56%	2.40%	-0.79%	1.61%	2.48%	1.68%	-	-
Horiz. %	109.24%	107.56%	105.04%	105.88%	104.20%	101.68%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	-	3,171	4,757	7,136	6,343	6,343	4,757	-
YoY %	-	-33.34%	-33.34%	12.50%	0.00%	33.34%	-	-
Horiz. %	-	66.66%	100.00%	150.01%	133.34%	133.34%	100.00%	-
Div Payout %	-	42.06%	85.20%	99.56%	55.26%	63.50%	44.62%	-
YoY %	-	-50.63%	-14.42%	80.17%	-12.98%	42.31%	-	-
Horiz. %	-	94.26%	190.95%	223.13%	123.85%	142.31%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	206,155	202,983	198,226	199,812	196,640	191,883	188,711	1.48%
YoY %	1.56%	2.40%	-0.79%	1.61%	2.48%	1.68%	-	-
Horiz. %	109.24%	107.56%	105.04%	105.88%	104.20%	101.68%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	160,000	160,000	160,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	2.22%	2.71%	2.39%	2.92%	4.41%	3.70%	4.06%	-
YoY %	-18.08%	13.39%	-18.15%	-33.79%	19.19%	-8.87%	-	-
Horiz. %	54.68%	66.75%	58.87%	71.92%	108.62%	91.13%	100.00%	-
ROE	2.98%	3.72%	2.82%	3.59%	5.84%	5.21%	5.65%	-
YoY %	-19.89%	31.91%	-21.45%	-38.53%	12.09%	-7.79%	-	-
Horiz. %	52.74%	65.84%	49.91%	63.54%	103.36%	92.21%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	174.53	175.42	147.05	155.05	164.29	170.24	165.51	0.88%
YoY %	-0.51%	19.29%	-5.16%	-5.62%	-3.50%	2.86%	-	-
Horiz. %	105.45%	105.99%	88.85%	93.68%	99.26%	102.86%	100.00%	-
EPS	3.87	4.76	3.52	4.52	7.24	6.30	6.72	-8.77%
YoY %	-18.70%	35.23%	-22.12%	-37.57%	14.92%	-6.25%	-	-
Horiz. %	57.59%	70.83%	52.38%	67.26%	107.74%	93.75%	100.00%	-
DPS	0.00	2.00	3.00	4.50	4.00	4.00	3.00	-
YoY %	0.00%	-33.33%	-33.33%	12.50%	0.00%	33.33%	-	-
Horiz. %	0.00%	66.67%	100.00%	150.00%	133.33%	133.33%	100.00%	-
NAPS	1.30	1.28	1.25	1.26	1.24	1.21	1.19	1.48%
YoY %	1.56%	2.40%	-0.79%	1.61%	2.48%	1.68%	-	-
Horiz. %	109.24%	107.56%	105.04%	105.88%	104.20%	101.68%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	172.66	173.54	145.47	153.38	162.52	168.41	163.73	0.88%
YoY %	-0.51%	19.30%	-5.16%	-5.62%	-3.50%	2.86%	-	-
Horiz. %	105.45%	105.99%	88.85%	93.68%	99.26%	102.86%	100.00%	-
EPS	3.83	4.70	3.48	4.47	7.16	6.23	6.65	-8.77%
YoY %	-18.51%	35.06%	-22.15%	-37.57%	14.93%	-6.32%	-	-
Horiz. %	57.59%	70.68%	52.33%	67.22%	107.67%	93.68%	100.00%	-
DPS	0.00	1.98	2.97	4.45	3.96	3.96	2.97	-
YoY %	0.00%	-33.33%	-33.26%	12.37%	0.00%	33.33%	-	-
Horiz. %	0.00%	66.67%	100.00%	149.83%	133.33%	133.33%	100.00%	-
NAPS	1.286	1.2663	1.2366	1.2465	1.2267	1.197	1.1772	1.48%
YoY %	1.56%	2.40%	-0.79%	1.61%	2.48%	1.68%	-	-
Horiz. %	109.24%	107.57%	105.05%	105.89%	104.20%	101.68%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	0.68	0.775	0.795	0.85	0.85	1.12	1.44	-
P/RPS	0.39	0.44	0.54	0.55	0.52	0.66	0.87	-12.50%
YoY %	-11.36%	-18.52%	-1.82%	5.77%	-21.21%	-24.14%	-	-
Horiz. %	44.83%	50.57%	62.07%	63.22%	59.77%	75.86%	100.00%	-
P/EPS	17.57	16.30	22.58	18.80	11.74	17.78	21.42	-3.24%
YoY %	7.79%	-27.81%	20.11%	60.14%	-33.97%	-16.99%	-	-
Horiz. %	82.03%	76.10%	105.42%	87.77%	54.81%	83.01%	100.00%	-
EY	5.69	6.14	4.43	5.32	8.52	5.62	4.67	3.34%
YoY %	-7.33%	38.60%	-16.73%	-37.56%	51.60%	20.34%	-	-
Horiz. %	121.84%	131.48%	94.86%	113.92%	182.44%	120.34%	100.00%	-
DY	0.00	2.58	3.77	5.29	4.71	3.57	2.08	-
YoY %	0.00%	-31.56%	-28.73%	12.31%	31.93%	71.63%	-	-
Horiz. %	0.00%	124.04%	181.25%	254.33%	226.44%	171.63%	100.00%	-
P/NAPS	0.52	0.61	0.64	0.67	0.69	0.93	1.21	-13.11%
YoY %	-14.75%	-4.69%	-4.48%	-2.90%	-25.81%	-23.14%	-	-
Horiz. %	42.98%	50.41%	52.89%	55.37%	57.02%	76.86%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	31/05/24	25/05/23	26/05/22	19/05/21	19/06/20	31/05/19	25/05/18	-
Price	0.66	0.735	0.82	0.85	0.835	1.09	1.50	-
P/RPS	0.38	0.42	0.56	0.55	0.51	0.64	0.91	-13.53%
YoY %	-9.52%	-25.00%	1.82%	7.84%	-20.31%	-29.67%	-	-
Horiz. %	41.76%	46.15%	61.54%	60.44%	56.04%	70.33%	100.00%	-
P/EPS	17.06	15.46	23.29	18.80	11.54	17.30	22.31	-4.36%
YoY %	10.35%	-33.62%	23.88%	62.91%	-33.29%	-22.46%	-	-
Horiz. %	76.47%	69.30%	104.39%	84.27%	51.73%	77.54%	100.00%	-
EY	5.86	6.47	4.29	5.32	8.67	5.78	4.48	4.57%
YoY %	-9.43%	50.82%	-19.36%	-38.64%	50.00%	29.02%	-	-
Horiz. %	130.80%	144.42%	95.76%	118.75%	193.53%	129.02%	100.00%	-
DY	0.00	2.72	3.66	5.29	4.79	3.67	2.00	-
YoY %	0.00%	-25.68%	-30.81%	10.44%	30.52%	83.50%	-	-
Horiz. %	0.00%	136.00%	183.00%	264.50%	239.50%	183.50%	100.00%	-
P/NAPS	0.51	0.57	0.66	0.67	0.67	0.90	1.26	-13.98%
YoY %	-10.53%	-13.64%	-1.49%	0.00%	-25.56%	-28.57%	-	-
Horiz. %	40.48%	45.24%	52.38%	53.17%	53.17%	71.43%	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