Highlights

[WZSATU] YoY Quarter Result on 2017-02-28 [#2]

Stock [WZSATU]: WZ SATU BHD
Announcement Date 20-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2017
Quarter 28-Feb-2017  [#2]
Profit Trend QoQ -     -37.29%    YoY -     9.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 31/10/13 31/10/12 CAGR
Revenue 123,836 137,992 113,977 86,373 - 22,559 20,873 39.65%
  YoY % -10.26% 21.07% 31.96% 0.00% 0.00% 8.08% -
  Horiz. % 593.28% 661.10% 546.05% 413.80% 0.00% 108.08% 100.00%
PBT 587 6,909 5,803 5,883 - 906 -87 -
  YoY % -91.50% 19.06% -1.36% 0.00% 0.00% 1,141.38% -
  Horiz. % -674.71% -7,941.38% -6,670.11% -6,762.07% 0.00% -1,041.38% 100.00%
Tax -485 -1,451 -1,220 -821 - -310 72 -
  YoY % 66.57% -18.93% -48.60% 0.00% 0.00% -530.56% -
  Horiz. % -673.61% -2,015.28% -1,694.44% -1,140.28% 0.00% -430.56% 100.00%
NP 102 5,458 4,583 5,062 - 596 -15 -
  YoY % -98.13% 19.09% -9.46% 0.00% 0.00% 4,073.33% -
  Horiz. % -680.00% -36,386.67% -30,553.33% -33,746.67% 0.00% -3,973.33% 100.00%
NP to SH 220 5,332 4,890 5,115 - 596 -15 -
  YoY % -95.87% 9.04% -4.40% 0.00% 0.00% 4,073.33% -
  Horiz. % -1,466.67% -35,546.67% -32,600.00% -34,100.00% 0.00% -3,973.33% 100.00%
Tax Rate 82.62 % 21.00 % 21.02 % 13.96 % - % 34.22 % - % -
  YoY % 293.43% -0.10% 50.57% 0.00% 0.00% 0.00% -
  Horiz. % 241.44% 61.37% 61.43% 40.79% 0.00% 100.00% -
Total Cost 123,734 132,534 109,394 81,311 - 21,963 20,888 39.61%
  YoY % -6.64% 21.15% 34.54% 0.00% 0.00% 5.15% -
  Horiz. % 592.37% 634.50% 523.72% 389.27% 0.00% 105.15% 100.00%
Net Worth 331,430 338,397 280,619 239,208 - 72,513 53,249 40.91%
  YoY % -2.06% 20.59% 17.31% 0.00% 0.00% 36.18% -
  Horiz. % 622.40% 635.49% 526.98% 449.22% 0.00% 136.18% 100.00%
Dividend
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 31/10/13 31/10/12 CAGR
Div - 10,465 5,556 - - - - -
  YoY % 0.00% 88.34% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 188.34% 100.00% - - - -
Div Payout % - % 196.28 % 113.64 % - % - % - % - % -
  YoY % 0.00% 72.72% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 172.72% 100.00% - - - -
Equity
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 31/10/13 31/10/12 CAGR
Net Worth 331,430 338,397 280,619 239,208 - 72,513 53,249 40.91%
  YoY % -2.06% 20.59% 17.31% 0.00% 0.00% 36.18% -
  Horiz. % 622.40% 635.49% 526.98% 449.22% 0.00% 136.18% 100.00%
NOSH 348,874 348,863 277,840 254,477 100,714 99,333 75,000 33.42%
  YoY % 0.00% 25.56% 9.18% 152.67% 1.39% 32.44% -
  Horiz. % 465.17% 465.15% 370.45% 339.30% 134.29% 132.44% 100.00%
Ratio Analysis
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 31/10/13 31/10/12 CAGR
NP Margin 0.08 % 3.96 % 4.02 % 5.86 % - % 2.64 % -0.07 % -
  YoY % -97.98% -1.49% -31.40% 0.00% 0.00% 3,871.43% -
  Horiz. % -114.29% -5,657.14% -5,742.86% -8,371.43% 0.00% -3,771.43% 100.00%
ROE 0.07 % 1.58 % 1.74 % 2.14 % - % 0.82 % -0.03 % -
  YoY % -95.57% -9.20% -18.69% 0.00% 0.00% 2,833.33% -
  Horiz. % -233.33% -5,266.67% -5,800.00% -7,133.33% 0.00% -2,733.33% 100.00%
Per Share
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 31/10/13 31/10/12 CAGR
RPS 35.50 39.55 41.02 33.94 - 22.71 27.83 4.67%
  YoY % -10.24% -3.58% 20.86% 0.00% 0.00% -18.40% -
  Horiz. % 127.56% 142.11% 147.39% 121.95% 0.00% 81.60% 100.00%
EPS 0.06 1.53 1.76 2.01 - 0.60 -0.02 -
  YoY % -96.08% -13.07% -12.44% 0.00% 0.00% 3,100.00% -
  Horiz. % -300.00% -7,650.00% -8,800.00% -10,050.00% 0.00% -3,000.00% 100.00%
DPS 0.00 3.00 2.00 0.00 - 0.00 0.00 -
  YoY % 0.00% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 100.00% - - - -
NAPS 0.9500 0.9700 1.0100 0.9400 - 0.7300 0.7100 5.61%
  YoY % -2.06% -3.96% 7.45% 0.00% 0.00% 2.82% -
  Horiz. % 133.80% 136.62% 142.25% 132.39% 0.00% 102.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 465,165
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 31/10/13 31/10/12 CAGR
RPS 26.62 29.67 24.50 18.57 - 4.85 4.49 39.63%
  YoY % -10.28% 21.10% 31.93% 0.00% 0.00% 8.02% -
  Horiz. % 592.87% 660.80% 545.66% 413.59% 0.00% 108.02% 100.00%
EPS 0.05 1.15 1.05 1.10 - 0.13 0.00 -
  YoY % -95.65% 9.52% -4.55% 0.00% 0.00% 0.00% -
  Horiz. % 38.46% 884.62% 807.69% 846.15% 0.00% 100.00% -
DPS 0.00 2.25 1.19 0.00 - 0.00 0.00 -
  YoY % 0.00% 89.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 189.08% 100.00% - - - -
NAPS 0.7125 0.7275 0.6033 0.5142 - 0.1559 0.1145 40.90%
  YoY % -2.06% 20.59% 17.33% 0.00% 0.00% 36.16% -
  Horiz. % 622.27% 635.37% 526.90% 449.08% 0.00% 136.16% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 31/10/13 31/10/12 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 31/10/13 31/10/12 -
Price 0.8200 1.2200 1.2100 1.5000 0.8200 0.9200 0.2500 -
P/RPS 2.31 3.08 2.95 4.42 0.00 4.05 0.90 19.34%
  YoY % -25.00% 4.41% -33.26% 0.00% 0.00% 350.00% -
  Horiz. % 256.67% 342.22% 327.78% 491.11% 0.00% 450.00% 100.00%
P/EPS 1,300.35 79.82 68.75 74.63 0.00 153.33 -1,250.00 -
  YoY % 1,529.10% 16.10% -7.88% 0.00% 0.00% 112.27% -
  Horiz. % -104.03% -6.39% -5.50% -5.97% -0.00% -12.27% 100.00%
EY 0.08 1.25 1.45 1.34 0.00 0.65 -0.08 -
  YoY % -93.60% -13.79% 8.21% 0.00% 0.00% 912.50% -
  Horiz. % -100.00% -1,562.50% -1,812.50% -1,675.00% -0.00% -812.50% 100.00%
DY 0.00 2.46 1.65 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 49.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 149.09% 100.00% - - - -
P/NAPS 0.86 1.26 1.20 1.60 0.00 1.26 0.35 18.37%
  YoY % -31.75% 5.00% -25.00% 0.00% 0.00% 260.00% -
  Horiz. % 245.71% 360.00% 342.86% 457.14% 0.00% 360.00% 100.00%
Price Multiplier on Announcement Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 31/10/13 31/10/12 CAGR
Date 27/04/18 20/04/17 21/04/16 23/04/15 - 19/12/13 20/12/12 -
Price 0.5650 1.2700 0.9550 1.5200 0.0000 0.8850 0.2600 -
P/RPS 1.59 3.21 2.33 4.48 0.00 3.90 0.93 10.58%
  YoY % -50.47% 37.77% -47.99% 0.00% 0.00% 319.35% -
  Horiz. % 170.97% 345.16% 250.54% 481.72% 0.00% 419.35% 100.00%
P/EPS 895.97 83.09 54.26 75.62 0.00 147.50 -1,300.00 -
  YoY % 978.31% 53.13% -28.25% 0.00% 0.00% 111.35% -
  Horiz. % -68.92% -6.39% -4.17% -5.82% -0.00% -11.35% 100.00%
EY 0.11 1.20 1.84 1.32 0.00 0.68 -0.08 -
  YoY % -90.83% -34.78% 39.39% 0.00% 0.00% 950.00% -
  Horiz. % -137.50% -1,500.00% -2,300.00% -1,650.00% -0.00% -850.00% 100.00%
DY 0.00 2.36 2.09 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 12.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.92% 100.00% - - - -
P/NAPS 0.59 1.31 0.95 1.62 0.00 1.21 0.37 9.15%
  YoY % -54.96% 37.89% -41.36% 0.00% 0.00% 227.03% -
  Horiz. % 159.46% 354.05% 256.76% 437.84% 0.00% 327.03% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

366  240  499  806 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MAYBANK 9.600.00 
 SAPNRG 0.65+0.005 
 MYEG 0.965+0.02 
 YTL 1.060.00 
 SANICHI 0.11+0.005 
 TDM 0.27+0.015 
 YTLPOWR 0.975+0.015 
 BARAKAH 0.175-0.01 
 DGB 0.135+0.005 
 FINTEC 0.095+0.005 
Partners & Brokers