Highlights

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

Stock [WZSATU]: WZ SATU BERHAD
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
28/02/17 29/02/16 28/02/15 28/02/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 137,992 113,977 86,373 - 22,559 20,873 19,779 43.93%
  YoY % 21.07% 31.96% 0.00% 0.00% 8.08% 5.53% -
  Horiz. % 697.67% 576.25% 436.69% 0.00% 114.06% 105.53% 100.00%
PBT 6,909 5,803 5,883 - 906 -87 -105 -
  YoY % 19.06% -1.36% 0.00% 0.00% 1,141.38% 17.14% -
  Horiz. % -6,580.00% -5,526.67% -5,602.86% 0.00% -862.86% 82.86% 100.00%
Tax -1,451 -1,220 -821 - -310 72 0 -
  YoY % -18.93% -48.60% 0.00% 0.00% -530.56% 0.00% -
  Horiz. % -2,015.28% -1,694.44% -1,140.28% 0.00% -430.56% 100.00% -
NP 5,458 4,583 5,062 - 596 -15 -105 -
  YoY % 19.09% -9.46% 0.00% 0.00% 4,073.33% 85.71% -
  Horiz. % -5,198.10% -4,364.76% -4,820.95% 0.00% -567.62% 14.29% 100.00%
NP to SH 5,332 4,890 5,115 - 596 -15 -105 -
  YoY % 9.04% -4.40% 0.00% 0.00% 4,073.33% 85.71% -
  Horiz. % -5,078.10% -4,657.14% -4,871.43% 0.00% -567.62% 14.29% 100.00%
Tax Rate 21.00 % 21.02 % 13.96 % - % 34.22 % - % - % -
  YoY % -0.10% 50.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.37% 61.43% 40.79% 0.00% 100.00% - -
Total Cost 132,534 109,394 81,311 - 21,963 20,888 19,884 42.71%
  YoY % 21.15% 34.54% 0.00% 0.00% 5.15% 5.05% -
  Horiz. % 666.54% 550.16% 408.93% 0.00% 110.46% 105.05% 100.00%
Net Worth 338,041 280,619 239,208 - 72,513 53,249 61,090 37.81%
  YoY % 20.46% 17.31% 0.00% 0.00% 36.18% -12.83% -
  Horiz. % 553.34% 459.35% 391.56% 0.00% 118.70% 87.17% 100.00%
Dividend
28/02/17 29/02/16 28/02/15 28/02/14 31/10/13 31/10/12 31/10/11 CAGR
Div 10,454 5,556 - - - - - -
  YoY % 88.15% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 188.15% 100.00% - - - - -
Div Payout % 196.08 % 113.64 % - % - % - % - % - % -
  YoY % 72.54% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 172.54% 100.00% - - - - -
Equity
28/02/17 29/02/16 28/02/15 28/02/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 338,041 280,619 239,208 - 72,513 53,249 61,090 37.81%
  YoY % 20.46% 17.31% 0.00% 0.00% 36.18% -12.83% -
  Horiz. % 553.34% 459.35% 391.56% 0.00% 118.70% 87.17% 100.00%
NOSH 348,496 277,840 254,477 100,714 99,333 75,000 95,454 27.48%
  YoY % 25.43% 9.18% 152.67% 1.39% 32.44% -21.43% -
  Horiz. % 365.09% 291.07% 266.60% 105.51% 104.06% 78.57% 100.00%
Ratio Analysis
28/02/17 29/02/16 28/02/15 28/02/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 3.96 % 4.02 % 5.86 % - % 2.64 % -0.07 % -0.53 % -
  YoY % -1.49% -31.40% 0.00% 0.00% 3,871.43% 86.79% -
  Horiz. % -747.17% -758.49% -1,105.66% 0.00% -498.11% 13.21% 100.00%
ROE 1.58 % 1.74 % 2.14 % - % 0.82 % -0.03 % -0.17 % -
  YoY % -9.20% -18.69% 0.00% 0.00% 2,833.33% 82.35% -
  Horiz. % -929.41% -1,023.53% -1,258.82% 0.00% -482.35% 17.65% 100.00%
Per Share
28/02/17 29/02/16 28/02/15 28/02/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 39.60 41.02 33.94 - 22.71 27.83 20.72 12.91%
  YoY % -3.46% 20.86% 0.00% 0.00% -18.40% 34.31% -
  Horiz. % 191.12% 197.97% 163.80% 0.00% 109.60% 134.31% 100.00%
EPS 1.53 1.76 2.01 - 0.60 -0.02 -0.11 -
  YoY % -13.07% -12.44% 0.00% 0.00% 3,100.00% 81.82% -
  Horiz. % -1,390.91% -1,600.00% -1,827.27% 0.00% -545.45% 18.18% 100.00%
DPS 3.00 2.00 0.00 - 0.00 0.00 0.00 -
  YoY % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% - - - - -
NAPS 0.9700 1.0100 0.9400 - 0.7300 0.7100 0.6400 8.11%
  YoY % -3.96% 7.45% 0.00% 0.00% 2.82% 10.94% -
  Horiz. % 151.56% 157.81% 146.88% 0.00% 114.06% 110.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 348,500
28/02/17 29/02/16 28/02/15 28/02/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 39.60 32.71 24.78 - 6.47 5.99 5.68 43.91%
  YoY % 21.06% 32.00% 0.00% 0.00% 8.01% 5.46% -
  Horiz. % 697.18% 575.88% 436.27% 0.00% 113.91% 105.46% 100.00%
EPS 1.53 1.40 1.47 - 0.17 0.00 -0.03 -
  YoY % 9.29% -4.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -5,100.00% -4,666.67% -4,900.00% 0.00% -566.67% -0.00% 100.00%
DPS 3.00 1.59 0.00 - 0.00 0.00 0.00 -
  YoY % 88.68% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 188.68% 100.00% - - - - -
NAPS 0.9700 0.8052 0.6864 - 0.2081 0.1528 0.1753 37.81%
  YoY % 20.47% 17.31% 0.00% 0.00% 36.19% -12.84% -
  Horiz. % 553.34% 459.33% 391.56% 0.00% 118.71% 87.16% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/15 28/02/14 31/10/13 31/10/12 31/10/11 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 31/10/13 31/10/12 31/10/11 -
Price 1.2200 1.2100 1.5000 0.8200 0.9200 0.2500 0.2700 -
P/RPS 3.08 2.95 4.42 0.00 4.05 0.90 1.30 17.55%
  YoY % 4.41% -33.26% 0.00% 0.00% 350.00% -30.77% -
  Horiz. % 236.92% 226.92% 340.00% 0.00% 311.54% 69.23% 100.00%
P/EPS 79.74 68.75 74.63 0.00 153.33 -1,250.00 -245.45 -
  YoY % 15.99% -7.88% 0.00% 0.00% 112.27% -409.27% -
  Horiz. % -32.49% -28.01% -30.41% -0.00% -62.47% 509.27% 100.00%
EY 1.25 1.45 1.34 0.00 0.65 -0.08 -0.41 -
  YoY % -13.79% 8.21% 0.00% 0.00% 912.50% 80.49% -
  Horiz. % -304.88% -353.66% -326.83% -0.00% -158.54% 19.51% 100.00%
DY 2.46 1.65 0.00 0.00 0.00 0.00 0.00 -
  YoY % 49.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.09% 100.00% - - - - -
P/NAPS 1.26 1.20 1.60 0.00 1.26 0.35 0.42 22.87%
  YoY % 5.00% -25.00% 0.00% 0.00% 260.00% -16.67% -
  Horiz. % 300.00% 285.71% 380.95% 0.00% 300.00% 83.33% 100.00%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/15 28/02/14 31/10/13 31/10/12 31/10/11 CAGR
Date 20/04/17 21/04/16 23/04/15 - 19/12/13 20/12/12 20/12/11 -
Price 1.2700 0.9550 1.5200 0.0000 0.8850 0.2600 0.2700 -
P/RPS 3.21 2.33 4.48 0.00 3.90 0.93 1.30 18.47%
  YoY % 37.77% -47.99% 0.00% 0.00% 319.35% -28.46% -
  Horiz. % 246.92% 179.23% 344.62% 0.00% 300.00% 71.54% 100.00%
P/EPS 83.01 54.26 75.62 0.00 147.50 -1,300.00 -245.45 -
  YoY % 52.99% -28.25% 0.00% 0.00% 111.35% -429.64% -
  Horiz. % -33.82% -22.11% -30.81% -0.00% -60.09% 529.64% 100.00%
EY 1.20 1.84 1.32 0.00 0.68 -0.08 -0.41 -
  YoY % -34.78% 39.39% 0.00% 0.00% 950.00% 80.49% -
  Horiz. % -292.68% -448.78% -321.95% -0.00% -165.85% 19.51% 100.00%
DY 2.36 2.09 0.00 0.00 0.00 0.00 0.00 -
  YoY % 12.92% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.92% 100.00% - - - - -
P/NAPS 1.31 0.95 1.62 0.00 1.21 0.37 0.42 23.77%
  YoY % 37.89% -41.36% 0.00% 0.00% 227.03% -11.90% -
  Horiz. % 311.90% 226.19% 385.71% 0.00% 288.10% 88.10% 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.
 


 

106  85  339  1337 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.26+0.005 
 DGB 0.140.00 
 DNEX-WD 0.225+0.01 
 DGSB 0.085+0.005 
 DNEX 0.46+0.005 
 PUC-WB 0.150.00 
 MLAB-WB 0.030.00 
 FRONTKN 0.425+0.01 
 SAPNRG 0.8150.00 
 KEYASIC 0.215+0.01 

TOP ARTICLES

1. (richDad): 3 reasons WHY HENGYUAN is a BUY now Rich Dad Poor Dad Malaysia
2. KAB - WHY IT MUST FLY? Follow Kim's Stockwatch!
3. THIS DECEMBER YEAR END IS THE TIME OF THE YEAR TO BUY ON WEAKNESS(Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
4. Comfort Gloves Bhd - Undervalued Glove Manufacturer M+ Online Research Articles
5. Hibiscus Petroleum - Proposes Free Warrant Issue PublicInvest Research
Partners & Brokers