[WANGZNG] QoQ TTM Result on 30-Jun-2017 [#2]

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
TTM Result
Revenue	262,461	275,225	289,070	285,745	301,468	309,052	306,719	-9.87%
YoY %	-4.64%	-4.79%	1.16%	-5.22%	-2.45%	0.76%	-	-
Horiz. %	85.57%	89.73%	94.25%	93.16%	98.29%	100.76%	100.00%	-
PBT	14,799	15,454	16,753	17,559	22,945	21,531	21,199	-21.32%
YoY %	-4.24%	-7.75%	-4.59%	-23.47%	6.57%	1.57%	-	-
Horiz. %	69.81%	72.90%	79.03%	82.83%	108.24%	101.57%	100.00%	-
Tax	-4,136	-4,897	-2,317	-4,032	-4,691	-3,778	-6,959	-29.33%
YoY %	15.54%	-111.35%	42.53%	14.05%	-24.17%	45.71%	-	-
Horiz. %	59.43%	70.37%	33.30%	57.94%	67.41%	54.29%	100.00%	-
NP	10,663	10,557	14,436	13,527	18,254	17,753	14,240	-17.55%
YoY %	1.00%	-26.87%	6.72%	-25.90%	2.82%	24.67%	-	-
Horiz. %	74.88%	74.14%	101.38%	94.99%	128.19%	124.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,663	10,557	14,436	13,527	18,254	17,753	14,240	-17.55%
YoY %	1.00%	-26.87%	6.72%	-25.90%	2.82%	24.67%	-	-
Horiz. %	74.88%	74.14%	101.38%	94.99%	128.19%	124.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.95%	31.69%	13.83%	22.96%	20.44%	17.55%	32.83%	-
YoY %	-11.80%	129.14%	-39.76%	12.33%	16.47%	-46.54%	-	-
Horiz. %	85.14%	96.53%	42.13%	69.94%	62.26%	53.46%	100.00%	-
Total Cost	251,798	264,668	274,634	272,218	283,214	291,299	292,479	-9.51%
YoY %	-4.86%	-3.63%	0.89%	-3.88%	-2.78%	-0.40%	-	-
Horiz. %	86.09%	90.49%	93.90%	93.07%	96.83%	99.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	188,711	185,539	183,953	187,125	183,953	180,782	175,171	5.09%
YoY %	1.71%	0.86%	-1.70%	1.72%	1.75%	3.20%	-	-
Horiz. %	107.73%	105.92%	105.01%	106.82%	105.01%	103.20%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	4,757	4,757	6,343	6,343	6,340	6,340	4,754	0.04%
YoY %	0.00%	-25.00%	0.00%	0.05%	0.00%	33.36%	-	-
Horiz. %	100.06%	100.06%	133.42%	133.42%	133.36%	133.36%	100.00%	-
Div Payout %	44.62%	45.06%	43.94%	46.89%	34.73%	35.71%	33.39%	-
YoY %	-0.98%	2.55%	-6.29%	35.01%	-2.74%	6.95%	-	-
Horiz. %	133.63%	134.95%	131.60%	140.43%	104.01%	106.95%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	188,711	185,539	183,953	187,125	183,953	180,782	175,171	5.09%
YoY %	1.71%	0.86%	-1.70%	1.72%	1.75%	3.20%	-	-
Horiz. %	107.73%	105.92%	105.01%	106.82%	105.01%	103.20%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	160,000	160,000	157,812	0.92%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	1.39%	-	-
Horiz. %	101.39%	101.39%	101.39%	101.39%	101.39%	101.39%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	4.06%	3.84%	4.99%	4.73%	6.06%	5.74%	4.64%	-
YoY %	5.73%	-23.05%	5.50%	-21.95%	5.57%	23.71%	-	-
Horiz. %	87.50%	82.76%	107.54%	101.94%	130.60%	123.71%	100.00%	-
ROE	5.65%	5.69%	7.85%	7.23%	9.92%	9.82%	8.13%	-
YoY %	-0.70%	-27.52%	8.58%	-27.12%	1.02%	20.79%	-	-
Horiz. %	69.50%	69.99%	96.56%	88.93%	122.02%	120.79%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	165.51	173.55	182.29	180.19	190.10	194.89	194.36	-10.16%
YoY %	-4.63%	-4.79%	1.17%	-5.21%	-2.46%	0.27%	-	-
Horiz. %	85.16%	89.29%	93.79%	92.71%	97.81%	100.27%	100.00%	-
EPS	6.72	6.66	9.10	8.53	11.51	11.19	9.02	-17.83%
YoY %	0.90%	-26.81%	6.68%	-25.89%	2.86%	24.06%	-	-
Horiz. %	74.50%	73.84%	100.89%	94.57%	127.61%	124.06%	100.00%	-
DPS	3.00	3.00	4.00	4.00	4.00	4.00	3.00	0.00%
YoY %	0.00%	-25.00%	0.00%	0.00%	0.00%	33.33%	-	-
Horiz. %	100.00%	100.00%	133.33%	133.33%	133.33%	133.33%	100.00%	-
NAPS	1.19	1.17	1.16	1.18	1.16	1.14	1.11	4.75%
YoY %	1.71%	0.86%	-1.69%	1.72%	1.75%	2.70%	-	-
Horiz. %	107.21%	105.41%	104.50%	106.31%	104.50%	102.70%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	163.73	171.69	180.33	178.25	188.06	192.79	191.34	-9.87%
YoY %	-4.64%	-4.79%	1.17%	-5.22%	-2.45%	0.76%	-	-
Horiz. %	85.57%	89.73%	94.25%	93.16%	98.29%	100.76%	100.00%	-
EPS	6.65	6.59	9.01	8.44	11.39	11.07	8.88	-17.54%
YoY %	0.91%	-26.86%	6.75%	-25.90%	2.89%	24.66%	-	-
Horiz. %	74.89%	74.21%	101.46%	95.05%	128.27%	124.66%	100.00%	-
DPS	2.97	2.97	3.96	3.96	3.96	3.96	2.97	0.00%
YoY %	0.00%	-25.00%	0.00%	0.00%	0.00%	33.33%	-	-
Horiz. %	100.00%	100.00%	133.33%	133.33%	133.33%	133.33%	100.00%	-
NAPS	1.1772	1.1574	1.1475	1.1673	1.1475	1.1278	1.0928	5.08%
YoY %	1.71%	0.86%	-1.70%	1.73%	1.75%	3.20%	-	-
Horiz. %	107.72%	105.91%	105.01%	106.82%	105.01%	103.20%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	1.44	1.91	1.46	1.53	0.935	0.77	0.865	-
P/RPS	0.87	1.10	0.80	0.85	0.49	0.40	0.45	55.25%
YoY %	-20.91%	37.50%	-5.88%	73.47%	22.50%	-11.11%	-	-
Horiz. %	193.33%	244.44%	177.78%	188.89%	108.89%	88.89%	100.00%	-
P/EPS	21.42	28.69	16.04	17.94	8.12	6.88	9.59	70.95%
YoY %	-25.34%	78.87%	-10.59%	120.94%	18.02%	-28.26%	-	-
Horiz. %	223.36%	299.17%	167.26%	187.07%	84.67%	71.74%	100.00%	-
EY	4.67	3.49	6.24	5.58	12.31	14.54	10.43	-41.50%
YoY %	33.81%	-44.07%	11.83%	-54.67%	-15.34%	39.41%	-	-
Horiz. %	44.77%	33.46%	59.83%	53.50%	118.02%	139.41%	100.00%	-
DY	2.08	1.57	2.74	2.61	4.28	5.19	3.47	-28.92%
YoY %	32.48%	-42.70%	4.98%	-39.02%	-17.53%	49.57%	-	-
Horiz. %	59.94%	45.24%	78.96%	75.22%	123.34%	149.57%	100.00%	-
P/NAPS	1.21	1.63	1.26	1.30	0.81	0.68	0.78	34.04%
YoY %	-25.77%	29.37%	-3.08%	60.49%	19.12%	-12.82%	-	-
Horiz. %	155.13%	208.97%	161.54%	166.67%	103.85%	87.18%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	25/05/18	27/02/18	22/11/17	11/08/17	29/05/17	24/02/17	23/11/16	-
Price	1.50	1.69	1.38	1.39	1.07	0.895	0.83	-
P/RPS	0.91	0.97	0.76	0.77	0.56	0.46	0.43	64.91%
YoY %	-6.19%	27.63%	-1.30%	37.50%	21.74%	6.98%	-	-
Horiz. %	211.63%	225.58%	176.74%	179.07%	130.23%	106.98%	100.00%	-
P/EPS	22.31	25.39	15.16	16.30	9.30	7.99	9.20	80.59%
YoY %	-12.13%	67.48%	-6.99%	75.27%	16.40%	-13.15%	-	-
Horiz. %	242.50%	275.98%	164.78%	177.17%	101.09%	86.85%	100.00%	-
EY	4.48	3.94	6.60	6.14	10.76	12.51	10.87	-44.64%
YoY %	13.71%	-40.30%	7.49%	-42.94%	-13.99%	15.09%	-	-
Horiz. %	41.21%	36.25%	60.72%	56.49%	98.99%	115.09%	100.00%	-
DY	2.00	1.78	2.90	2.88	3.74	4.47	3.61	-32.56%
YoY %	12.36%	-38.62%	0.69%	-22.99%	-16.33%	23.82%	-	-
Horiz. %	55.40%	49.31%	80.33%	79.78%	103.60%	123.82%	100.00%	-
P/NAPS	1.26	1.44	1.19	1.18	0.92	0.79	0.75	41.36%
YoY %	-12.50%	21.01%	0.85%	28.26%	16.46%	5.33%	-	-
Horiz. %	168.00%	192.00%	158.67%	157.33%	122.67%	105.33%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 16:50:00

EMA 5

10 Mins

BUY

2024-05-21 16:50:00

ADX

10 Mins

BUY

2024-05-21 16:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-21 16:50:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-21 16:50:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

365

TOPGLOV

TOP GLOVE CORPORATION BHD

329

DNEX

DAGANG NEXCHANGE BERHAD

323

MBSB

MALAYSIA BUILDING SOCIETY BHD

321

PTRANS

PERAK TRANSIT BERHAD

317

HLIND

HONG LEONG INDUSTRIES BHD

312

NOTION

NOTION VTEC BHD

311

PBBANK

PUBLIC BANK BHD

302

MAYBANK

MALAYAN BANKING BHD

283

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.475

+0.025

65,597,900

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More