[WANGZNG] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Annualized Quarter Result
Revenue	260,325	252,282	229,302	217,884	275,225	268,685	259,002	0.33%
YoY %	3.19%	10.02%	5.24%	-20.83%	2.43%	3.74%	-	-
Horiz. %	100.51%	97.41%	88.53%	84.12%	106.26%	103.74%	100.00%	-
PBT	15,978	17,822	16,788	16,124	15,454	16,166	17,616	-6.28%
YoY %	-10.35%	6.16%	4.12%	4.34%	-4.40%	-8.23%	-	-
Horiz. %	90.70%	101.17%	95.30%	91.53%	87.73%	91.77%	100.00%	-
Tax	-5,583	-6,414	-6,254	-3,988	-4,897	-4,240	-4,574	14.17%
YoY %	12.96%	-2.56%	-56.82%	18.56%	-15.50%	7.30%	-	-
Horiz. %	122.06%	140.23%	136.73%	87.19%	107.06%	92.70%	100.00%	-
NP	10,395	11,408	10,534	12,136	10,557	11,926	13,042	-13.99%
YoY %	-8.88%	8.30%	-13.20%	14.96%	-11.48%	-8.56%	-	-
Horiz. %	79.70%	87.47%	80.77%	93.05%	80.95%	91.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,395	11,408	10,534	12,136	10,557	11,926	13,042	-13.99%
YoY %	-8.88%	8.30%	-13.20%	14.96%	-11.48%	-8.56%	-	-
Horiz. %	79.70%	87.47%	80.77%	93.05%	80.95%	91.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.94%	35.99%	37.25%	24.73%	31.69%	26.23%	25.97%	-
YoY %	-2.92%	-3.38%	50.63%	-21.96%	20.82%	1.00%	-	-
Horiz. %	134.54%	138.58%	143.43%	95.23%	122.03%	101.00%	100.00%	-
Total Cost	249,930	240,874	218,768	205,748	264,668	256,758	245,960	1.07%
YoY %	3.76%	10.10%	6.33%	-22.26%	3.08%	4.39%	-	-
Horiz. %	101.61%	97.93%	88.94%	83.65%	107.61%	104.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	190,297	188,711	185,539	188,711	185,539	183,953	187,125	1.12%
YoY %	0.84%	1.71%	-1.68%	1.71%	0.86%	-1.70%	-	-
Horiz. %	101.70%	100.85%	99.15%	100.85%	99.15%	98.30%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	6,343	8,457	12,686	-	4,757	6,343	9,514	-23.62%
YoY %	-25.00%	-33.34%	0.00%	-	-25.00%	-33.33%	-	-
Horiz. %	66.67%	88.89%	133.34%	-	50.00%	66.67%	100.00%	-
Div Payout %	61.02%	74.14%	120.43%	-	45.06%	53.19%	72.96%	-
YoY %	-17.70%	-38.44%	0.00%	-	-15.28%	-27.10%	-	-
Horiz. %	83.63%	101.62%	165.06%	-	61.76%	72.90%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	190,297	188,711	185,539	188,711	185,539	183,953	187,125	1.12%
YoY %	0.84%	1.71%	-1.68%	1.71%	0.86%	-1.70%	-	-
Horiz. %	101.70%	100.85%	99.15%	100.85%	99.15%	98.30%	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%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	3.99%	4.52%	4.59%	5.57%	3.84%	4.44%	5.04%	-
YoY %	-11.73%	-1.53%	-17.59%	45.05%	-13.51%	-11.90%	-	-
Horiz. %	79.17%	89.68%	91.07%	110.52%	76.19%	88.10%	100.00%	-
ROE	5.46%	6.05%	5.68%	6.43%	5.69%	6.48%	6.97%	-
YoY %	-9.75%	6.51%	-11.66%	13.01%	-12.19%	-7.03%	-	-
Horiz. %	78.34%	86.80%	81.49%	92.25%	81.64%	92.97%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	164.16	159.09	144.60	137.40	173.55	169.43	163.32	0.34%
YoY %	3.19%	10.02%	5.24%	-20.83%	2.43%	3.74%	-	-
Horiz. %	100.51%	97.41%	88.54%	84.13%	106.26%	103.74%	100.00%	-
EPS	6.56	7.20	6.64	7.64	6.66	7.52	8.22	-13.92%
YoY %	-8.89%	8.43%	-13.09%	14.71%	-11.44%	-8.52%	-	-
Horiz. %	79.81%	87.59%	80.78%	92.94%	81.02%	91.48%	100.00%	-
DPS	4.00	5.33	8.00	0.00	3.00	4.00	6.00	-23.62%
YoY %	-24.95%	-33.38%	0.00%	0.00%	-25.00%	-33.33%	-	-
Horiz. %	66.67%	88.83%	133.33%	0.00%	50.00%	66.67%	100.00%	-
NAPS	1.20	1.19	1.17	1.19	1.17	1.16	1.18	1.12%
YoY %	0.84%	1.71%	-1.68%	1.71%	0.86%	-1.69%	-	-
Horiz. %	101.69%	100.85%	99.15%	100.85%	99.15%	98.31%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	162.40	157.38	143.04	135.92	171.69	167.61	161.57	0.34%
YoY %	3.19%	10.03%	5.24%	-20.83%	2.43%	3.74%	-	-
Horiz. %	100.51%	97.41%	88.53%	84.12%	106.26%	103.74%	100.00%	-
EPS	6.48	7.12	6.57	7.57	6.59	7.44	8.14	-14.06%
YoY %	-8.99%	8.37%	-13.21%	14.87%	-11.42%	-8.60%	-	-
Horiz. %	79.61%	87.47%	80.71%	93.00%	80.96%	91.40%	100.00%	-
DPS	3.96	5.28	7.91	0.00	2.97	3.96	5.94	-23.62%
YoY %	-25.00%	-33.25%	0.00%	0.00%	-25.00%	-33.33%	-	-
Horiz. %	66.67%	88.89%	133.16%	0.00%	50.00%	66.67%	100.00%	-
NAPS	1.1871	1.1772	1.1574	1.1772	1.1574	1.1475	1.1673	1.12%
YoY %	0.84%	1.71%	-1.68%	1.71%	0.86%	-1.70%	-	-
Horiz. %	101.70%	100.85%	99.15%	100.85%	99.15%	98.30%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	1.00	1.25	1.41	1.44	1.91	1.46	1.53	-
P/RPS	0.61	0.79	0.98	1.05	1.10	0.86	0.94	-24.98%
YoY %	-22.78%	-19.39%	-6.67%	-4.55%	27.91%	-8.51%	-	-
Horiz. %	64.89%	84.04%	104.26%	111.70%	117.02%	91.49%	100.00%	-
P/EPS	15.26	17.38	21.23	18.82	28.69	19.41	18.60	-12.33%
YoY %	-12.20%	-18.13%	12.81%	-34.40%	47.81%	4.35%	-	-
Horiz. %	82.04%	93.44%	114.14%	101.18%	154.25%	104.35%	100.00%	-
EY	6.56	5.76	4.71	5.31	3.49	5.15	5.38	14.09%
YoY %	13.89%	22.29%	-11.30%	52.15%	-32.23%	-4.28%	-	-
Horiz. %	121.93%	107.06%	87.55%	98.70%	64.87%	95.72%	100.00%	-
DY	4.00	4.27	5.67	0.00	1.57	2.74	3.92	1.35%
YoY %	-6.32%	-24.69%	0.00%	0.00%	-42.70%	-30.10%	-	-
Horiz. %	102.04%	108.93%	144.64%	0.00%	40.05%	69.90%	100.00%	-
P/NAPS	0.83	1.05	1.21	1.21	1.63	1.26	1.30	-25.79%
YoY %	-20.95%	-13.22%	0.00%	-25.77%	29.37%	-3.08%	-	-
Horiz. %	63.85%	80.77%	93.08%	93.08%	125.38%	96.92%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	28/02/19	17/10/18	14/08/18	25/05/18	27/02/18	22/11/17	11/08/17	-
Price	1.20	1.25	1.36	1.50	1.69	1.38	1.39	-
P/RPS	0.73	0.79	0.94	1.09	0.97	0.81	0.85	-9.62%
YoY %	-7.59%	-15.96%	-13.76%	12.37%	19.75%	-4.71%	-	-
Horiz. %	85.88%	92.94%	110.59%	128.24%	114.12%	95.29%	100.00%	-
P/EPS	18.31	17.38	20.47	19.60	25.39	18.35	16.90	5.47%
YoY %	5.35%	-15.10%	4.44%	-22.80%	38.37%	8.58%	-	-
Horiz. %	108.34%	102.84%	121.12%	115.98%	150.24%	108.58%	100.00%	-
EY	5.46	5.76	4.88	5.10	3.94	5.45	5.92	-5.23%
YoY %	-5.21%	18.03%	-4.31%	29.44%	-27.71%	-7.94%	-	-
Horiz. %	92.23%	97.30%	82.43%	86.15%	66.55%	92.06%	100.00%	-
DY	3.33	4.27	5.88	0.00	1.78	2.90	4.32	-15.89%
YoY %	-22.01%	-27.38%	0.00%	0.00%	-38.62%	-32.87%	-	-
Horiz. %	77.08%	98.84%	136.11%	0.00%	41.20%	67.13%	100.00%	-
P/NAPS	1.00	1.05	1.16	1.26	1.44	1.19	1.18	-10.42%
YoY %	-4.76%	-9.48%	-7.94%	-12.50%	21.01%	0.85%	-	-
Horiz. %	84.75%	88.98%	98.31%	106.78%	122.03%	100.85%	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