[WANGZNG] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	220,168	221,776	253,346	229,302	259,002	305,616	266,836	-3.15%
YoY %	-0.73%	-12.46%	10.49%	-11.47%	-15.25%	14.53%	-	-
Horiz. %	82.51%	83.11%	94.94%	85.93%	97.06%	114.53%	100.00%	-
PBT	13,126	11,036	14,520	16,788	17,616	25,560	18,468	-5.52%
YoY %	18.94%	-23.99%	-13.51%	-4.70%	-31.08%	38.40%	-	-
Horiz. %	71.07%	59.76%	78.62%	90.90%	95.39%	138.40%	100.00%	-
Tax	-2,904	-2,290	-3,110	-6,254	-4,574	-4,066	-30	114.12%
YoY %	-26.81%	26.37%	50.27%	-36.73%	-12.49%	-13,453.33%	-	-
Horiz. %	9,680.00%	7,633.33%	10,366.67%	20,846.67%	15,246.67%	13,553.33%	100.00%	-
NP	10,222	8,746	11,410	10,534	13,042	21,494	18,438	-9.35%
YoY %	16.88%	-23.35%	8.32%	-19.23%	-39.32%	16.57%	-	-
Horiz. %	55.44%	47.43%	61.88%	57.13%	70.73%	116.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,222	8,746	11,410	10,534	13,042	21,494	18,438	-9.35%
YoY %	16.88%	-23.35%	8.32%	-19.23%	-39.32%	16.57%	-	-
Horiz. %	55.44%	47.43%	61.88%	57.13%	70.73%	116.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.12%	20.75%	21.42%	37.25%	25.97%	15.91%	0.16%	-
YoY %	6.60%	-3.13%	-42.50%	43.43%	63.23%	9,843.75%	-	-
Horiz. %	13,825.00%	12,968.75%	13,387.50%	23,281.25%	16,231.25%	9,943.75%	100.00%	-
Total Cost	209,946	213,030	241,936	218,768	245,960	284,122	248,398	-2.76%
YoY %	-1.45%	-11.95%	10.59%	-11.06%	-13.43%	14.38%	-	-
Horiz. %	84.52%	85.76%	97.40%	88.07%	99.02%	114.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	201,397	198,226	188,711	185,539	187,125	179,116	169,781	2.88%
YoY %	1.60%	5.04%	1.71%	-0.85%	4.47%	5.50%	-	-
Horiz. %	118.62%	116.75%	111.15%	109.28%	110.22%	105.50%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	9,514	14,272	12,686	12,686	9,514	9,510	7,933	3.07%
YoY %	-33.34%	12.50%	0.00%	33.34%	0.04%	19.88%	-	-
Horiz. %	119.93%	179.91%	159.91%	159.91%	119.93%	119.88%	100.00%	-
Div Payout %	93.08%	163.19%	111.19%	120.43%	72.96%	44.25%	43.03%	-
YoY %	-42.96%	46.77%	-7.67%	65.06%	64.88%	2.84%	-	-
Horiz. %	216.31%	379.25%	258.40%	279.87%	169.56%	102.84%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	201,397	198,226	188,711	185,539	187,125	179,116	169,781	2.88%
YoY %	1.60%	5.04%	1.71%	-0.85%	4.47%	5.50%	-	-
Horiz. %	118.62%	116.75%	111.15%	109.28%	110.22%	105.50%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	160,000	158,510	158,674	0.13%
YoY %	0.00%	0.00%	0.00%	0.00%	0.94%	-0.10%	-	-
Horiz. %	100.84%	100.84%	100.84%	100.84%	100.84%	99.90%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	4.64%	3.94%	4.50%	4.59%	5.04%	7.03%	6.91%	-
YoY %	17.77%	-12.44%	-1.96%	-8.93%	-28.31%	1.74%	-	-
Horiz. %	67.15%	57.02%	65.12%	66.43%	72.94%	101.74%	100.00%	-
ROE	5.08%	4.41%	6.05%	5.68%	6.97%	12.00%	10.86%	-
YoY %	15.19%	-27.11%	6.51%	-18.51%	-41.92%	10.50%	-	-
Horiz. %	46.78%	40.61%	55.71%	52.30%	64.18%	110.50%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	138.84	139.85	159.76	144.60	163.32	192.81	168.17	-3.14%
YoY %	-0.72%	-12.46%	10.48%	-11.46%	-15.29%	14.65%	-	-
Horiz. %	82.56%	83.16%	95.00%	85.98%	97.12%	114.65%	100.00%	-
EPS	6.44	5.52	7.20	6.64	8.22	13.56	11.62	-9.36%
YoY %	16.67%	-23.33%	8.43%	-19.22%	-39.38%	16.70%	-	-
Horiz. %	55.42%	47.50%	61.96%	57.14%	70.74%	116.70%	100.00%	-
DPS	6.00	9.00	8.00	8.00	6.00	6.00	5.00	3.08%
YoY %	-33.33%	12.50%	0.00%	33.33%	0.00%	20.00%	-	-
Horiz. %	120.00%	180.00%	160.00%	160.00%	120.00%	120.00%	100.00%	-
NAPS	1.27	1.25	1.19	1.17	1.18	1.13	1.07	2.89%
YoY %	1.60%	5.04%	1.71%	-0.85%	4.42%	5.61%	-	-
Horiz. %	118.69%	116.82%	111.21%	109.35%	110.28%	105.61%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	137.35	138.35	158.04	143.04	161.57	190.65	166.46	-3.15%
YoY %	-0.72%	-12.46%	10.49%	-11.47%	-15.25%	14.53%	-	-
Horiz. %	82.51%	83.11%	94.94%	85.93%	97.06%	114.53%	100.00%	-
EPS	6.38	5.46	7.12	6.57	8.14	13.41	11.50	-9.34%
YoY %	16.85%	-23.31%	8.37%	-19.29%	-39.30%	16.61%	-	-
Horiz. %	55.48%	47.48%	61.91%	57.13%	70.78%	116.61%	100.00%	-
DPS	5.94	8.90	7.91	7.91	5.94	5.93	4.95	3.08%
YoY %	-33.26%	12.52%	0.00%	33.16%	0.17%	19.80%	-	-
Horiz. %	120.00%	179.80%	159.80%	159.80%	120.00%	119.80%	100.00%	-
NAPS	1.2564	1.2366	1.1772	1.1574	1.1673	1.1174	1.0591	2.88%
YoY %	1.60%	5.05%	1.71%	-0.85%	4.47%	5.50%	-	-
Horiz. %	118.63%	116.76%	111.15%	109.28%	110.22%	105.50%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.84	0.90	1.02	1.41	1.53	0.97	0.46	-
P/RPS	0.61	0.64	0.64	0.98	0.94	0.50	0.27	14.53%
YoY %	-4.69%	0.00%	-34.69%	4.26%	88.00%	85.19%	-	-
Horiz. %	225.93%	237.04%	237.04%	362.96%	348.15%	185.19%	100.00%	-
P/EPS	13.03	16.32	14.18	21.23	18.60	7.15	3.96	21.93%
YoY %	-20.16%	15.09%	-33.21%	14.14%	160.14%	80.56%	-	-
Horiz. %	329.04%	412.12%	358.08%	536.11%	469.70%	180.56%	100.00%	-
EY	7.67	6.13	7.05	4.71	5.38	13.98	25.26	-18.00%
YoY %	25.12%	-13.05%	49.68%	-12.45%	-61.52%	-44.66%	-	-
Horiz. %	30.36%	24.27%	27.91%	18.65%	21.30%	55.34%	100.00%	-
DY	7.14	10.00	7.84	5.67	3.92	6.19	10.87	-6.75%
YoY %	-28.60%	27.55%	38.27%	44.64%	-36.67%	-43.05%	-	-
Horiz. %	65.69%	92.00%	72.13%	52.16%	36.06%	56.95%	100.00%	-
P/NAPS	0.66	0.72	0.86	1.21	1.30	0.86	0.43	7.39%
YoY %	-8.33%	-16.28%	-28.93%	-6.92%	51.16%	100.00%	-	-
Horiz. %	153.49%	167.44%	200.00%	281.40%	302.33%	200.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	12/08/21	14/08/20	21/08/19	14/08/18	11/08/17	30/08/16	27/08/15	-
Price	0.82	0.95	0.99	1.36	1.39	0.88	0.45	-
P/RPS	0.59	0.68	0.62	0.94	0.85	0.46	0.27	13.90%
YoY %	-13.24%	9.68%	-34.04%	10.59%	84.78%	70.37%	-	-
Horiz. %	218.52%	251.85%	229.63%	348.15%	314.81%	170.37%	100.00%	-
P/EPS	12.72	17.23	13.76	20.47	16.90	6.49	3.87	21.91%
YoY %	-26.18%	25.22%	-32.78%	21.12%	160.40%	67.70%	-	-
Horiz. %	328.68%	445.22%	355.56%	528.94%	436.69%	167.70%	100.00%	-
EY	7.86	5.81	7.27	4.88	5.92	15.41	25.82	-17.96%
YoY %	35.28%	-20.08%	48.98%	-17.57%	-61.58%	-40.32%	-	-
Horiz. %	30.44%	22.50%	28.16%	18.90%	22.93%	59.68%	100.00%	-
DY	7.32	9.47	8.08	5.88	4.32	6.82	11.11	-6.71%
YoY %	-22.70%	17.20%	37.41%	36.11%	-36.66%	-38.61%	-	-
Horiz. %	65.89%	85.24%	72.73%	52.93%	38.88%	61.39%	100.00%	-
P/NAPS	0.65	0.76	0.83	1.16	1.18	0.78	0.42	7.54%
YoY %	-14.47%	-8.43%	-28.45%	-1.69%	51.28%	85.71%	-	-
Horiz. %	154.76%	180.95%	197.62%	276.19%	280.95%	185.71%	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