[WANGZNG] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock

[WANGZNG] WANG-ZHENG BHD

Announcement Date

22-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- -8.55%

YoY- -27.05%

Quarter Report

WANGZNG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	243,368	266,438	252,282	268,685	295,328	276,436	237,233	0.42%
YoY %	-8.66%	5.61%	-6.10%	-9.02%	6.83%	16.53%	-	-
Horiz. %	102.59%	112.31%	106.34%	113.26%	124.49%	116.53%	100.00%	-
PBT	11,564	15,785	17,822	16,166	22,537	16,584	19,656	-8.45%
YoY %	-26.74%	-11.43%	10.24%	-28.27%	35.90%	-15.63%	-	-
Horiz. %	58.83%	80.31%	90.67%	82.24%	114.66%	84.37%	100.00%	-
Tax	-3,414	-3,812	-6,414	-4,240	-6,188	-1,088	-11,540	-18.35%
YoY %	10.44%	40.57%	-51.27%	31.48%	-468.75%	90.57%	-	-
Horiz. %	29.58%	33.03%	55.58%	36.74%	53.62%	9.43%	100.00%	-
NP	8,149	11,973	11,408	11,926	16,349	15,496	8,116	0.06%
YoY %	-31.94%	4.95%	-4.34%	-27.05%	5.50%	90.93%	-	-
Horiz. %	100.41%	147.52%	140.56%	146.94%	201.44%	190.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,149	11,973	11,408	11,926	16,349	15,496	8,116	0.06%
YoY %	-31.94%	4.95%	-4.34%	-27.05%	5.50%	90.93%	-	-
Horiz. %	100.41%	147.52%	140.56%	146.94%	201.44%	190.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.52%	24.15%	35.99%	26.23%	27.46%	6.56%	58.71%	-
YoY %	22.24%	-32.90%	37.21%	-4.48%	318.60%	-88.83%	-	-
Horiz. %	50.28%	41.13%	61.30%	44.68%	46.77%	11.17%	100.00%	-
Total Cost	235,218	254,465	240,874	256,758	278,978	260,940	229,117	0.43%
YoY %	-7.56%	5.64%	-6.19%	-7.96%	6.91%	13.89%	-	-
Horiz. %	102.66%	111.06%	105.13%	112.06%	121.76%	113.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	199,812	191,883	188,711	183,953	176,077	168,067	95,813	13.01%
YoY %	4.13%	1.68%	2.59%	4.47%	4.77%	75.41%	-	-
Horiz. %	208.54%	200.27%	196.96%	191.99%	183.77%	175.41%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	9,514	8,457	8,457	6,343	6,345	-	-	-
YoY %	12.50%	0.00%	33.33%	-0.03%	0.00%	-	-	-
Horiz. %	149.94%	133.29%	133.29%	99.97%	100.00%	-	-	-
Div Payout %	116.76%	70.64%	74.14%	53.19%	38.81%	-	-	-
YoY %	65.29%	-4.72%	39.39%	37.05%	0.00%	-	-	-
Horiz. %	300.85%	182.01%	191.03%	137.05%	100.00%	-	-	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	199,812	191,883	188,711	183,953	176,077	168,067	95,813	13.01%
YoY %	4.13%	1.68%	2.59%	4.47%	4.77%	75.41%	-	-
Horiz. %	208.54%	200.27%	196.96%	191.99%	183.77%	175.41%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	158,628	158,553	93,935	9.27%
YoY %	0.00%	0.00%	0.00%	0.86%	0.05%	68.79%	-	-
Horiz. %	170.33%	170.33%	170.33%	170.33%	168.87%	168.79%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	3.35%	4.49%	4.52%	4.44%	5.54%	5.61%	3.42%	-
YoY %	-25.39%	-0.66%	1.80%	-19.86%	-1.25%	64.04%	-	-
Horiz. %	97.95%	131.29%	132.16%	129.82%	161.99%	164.04%	100.00%	-
ROE	4.08%	6.24%	6.05%	6.48%	9.29%	9.22%	8.47%	-
YoY %	-34.62%	3.14%	-6.64%	-30.25%	0.76%	8.85%	-	-
Horiz. %	48.17%	73.67%	71.43%	76.51%	109.68%	108.85%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	153.47	168.01	159.09	169.43	186.18	174.35	252.55	-7.95%
YoY %	-8.65%	5.61%	-6.10%	-9.00%	6.79%	-30.96%	-	-
Horiz. %	60.77%	66.53%	62.99%	67.09%	73.72%	69.04%	100.00%	-
EPS	5.13	7.55	7.20	7.52	10.31	9.77	8.64	-8.31%
YoY %	-32.05%	4.86%	-4.26%	-27.06%	5.53%	13.08%	-	-
Horiz. %	59.38%	87.38%	83.33%	87.04%	119.33%	113.08%	100.00%	-
DPS	6.00	5.33	5.33	4.00	4.00	0.00	0.00	-
YoY %	12.57%	0.00%	33.25%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	133.25%	133.25%	100.00%	100.00%	-	-	-
NAPS	1.26	1.21	1.19	1.16	1.11	1.06	1.02	3.58%
YoY %	4.13%	1.68%	2.59%	4.50%	4.72%	3.92%	-	-
Horiz. %	123.53%	118.63%	116.67%	113.73%	108.82%	103.92%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	151.82	166.21	157.38	167.61	184.23	172.45	147.99	0.42%
YoY %	-8.66%	5.61%	-6.10%	-9.02%	6.83%	16.53%	-	-
Horiz. %	102.59%	112.31%	106.35%	113.26%	124.49%	116.53%	100.00%	-
EPS	5.08	7.47	7.12	7.44	10.20	9.67	5.06	0.06%
YoY %	-31.99%	4.92%	-4.30%	-27.06%	5.48%	91.11%	-	-
Horiz. %	100.40%	147.63%	140.71%	147.04%	201.58%	191.11%	100.00%	-
DPS	5.94	5.28	5.28	3.96	3.96	0.00	0.00	-
YoY %	12.50%	0.00%	33.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	133.33%	133.33%	100.00%	100.00%	-	-	-
NAPS	1.2465	1.197	1.1772	1.1475	1.0984	1.0484	0.5977	13.01%
YoY %	4.14%	1.68%	2.59%	4.47%	4.77%	75.41%	-	-
Horiz. %	208.55%	200.27%	196.95%	191.99%	183.77%	175.41%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	0.89	0.925	1.25	1.46	0.865	0.60	0.58	-
P/RPS	0.58	0.55	0.79	0.86	0.46	0.34	0.23	16.65%
YoY %	5.45%	-30.38%	-8.14%	86.96%	35.29%	47.83%	-	-
Horiz. %	252.17%	239.13%	343.48%	373.91%	200.00%	147.83%	100.00%	-
P/EPS	17.32	12.25	17.38	19.41	8.39	6.14	6.71	17.10%
YoY %	41.39%	-29.52%	-10.46%	131.35%	36.64%	-8.49%	-	-
Horiz. %	258.12%	182.56%	259.02%	289.27%	125.04%	91.51%	100.00%	-
EY	5.77	8.16	5.76	5.15	11.92	16.29	14.90	-14.61%
YoY %	-29.29%	41.67%	11.84%	-56.80%	-26.83%	9.33%	-	-
Horiz. %	38.72%	54.77%	38.66%	34.56%	80.00%	109.33%	100.00%	-
DY	6.74	5.77	4.27	2.74	4.62	0.00	0.00	-
YoY %	16.81%	35.13%	55.84%	-40.69%	0.00%	0.00%	-	-
Horiz. %	145.89%	124.89%	92.42%	59.31%	100.00%	-	-	-
P/NAPS	0.71	0.76	1.05	1.26	0.78	0.57	0.57	3.72%
YoY %	-6.58%	-27.62%	-16.67%	61.54%	36.84%	0.00%	-	-
Horiz. %	124.56%	133.33%	184.21%	221.05%	136.84%	100.00%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/20	28/11/19	17/10/18	22/11/17	23/11/16	26/11/15	28/11/14	-
Price	0.83	1.00	1.25	1.38	0.83	0.685	0.58	-
P/RPS	0.54	0.60	0.79	0.81	0.45	0.39	0.23	15.27%
YoY %	-10.00%	-24.05%	-2.47%	80.00%	15.38%	69.57%	-	-
Horiz. %	234.78%	260.87%	343.48%	352.17%	195.65%	169.57%	100.00%	-
P/EPS	16.15	13.24	17.38	18.35	8.05	7.01	6.71	15.74%
YoY %	21.98%	-23.82%	-5.29%	127.95%	14.84%	4.47%	-	-
Horiz. %	240.69%	197.32%	259.02%	273.47%	119.97%	104.47%	100.00%	-
EY	6.19	7.55	5.76	5.45	12.42	14.27	14.90	-13.60%
YoY %	-18.01%	31.08%	5.69%	-56.12%	-12.96%	-4.23%	-	-
Horiz. %	41.54%	50.67%	38.66%	36.58%	83.36%	95.77%	100.00%	-
DY	7.23	5.33	4.27	2.90	4.82	0.00	0.00	-
YoY %	35.65%	24.82%	47.24%	-39.83%	0.00%	0.00%	-	-
Horiz. %	150.00%	110.58%	88.59%	60.17%	100.00%	-	-	-
P/NAPS	0.66	0.83	1.05	1.19	0.75	0.65	0.57	2.47%
YoY %	-20.48%	-20.95%	-11.76%	58.67%	15.38%	14.04%	-	-
Horiz. %	115.79%	145.61%	184.21%	208.77%	131.58%	114.04%	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