[WANGZNG] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Cumulative Result
Revenue	162,949	182,526	199,829	189,212	201,514	221,496	207,327	-3.93%
YoY %	-10.73%	-8.66%	5.61%	-6.10%	-9.02%	6.83%	-	-
Horiz. %	78.60%	88.04%	96.38%	91.26%	97.20%	106.83%	100.00%	-
PBT	7,991	8,673	11,839	13,367	12,125	16,903	12,438	-7.10%
YoY %	-7.86%	-26.74%	-11.43%	10.24%	-28.27%	35.90%	-	-
Horiz. %	64.25%	69.73%	95.18%	107.47%	97.48%	135.90%	100.00%	-
Tax	-1,994	-2,561	-2,859	-4,811	-3,180	-4,641	-816	16.04%
YoY %	22.14%	10.42%	40.57%	-51.29%	31.48%	-468.75%	-	-
Horiz. %	244.36%	313.85%	350.37%	589.58%	389.71%	568.75%	100.00%	-
NP	5,997	6,112	8,980	8,556	8,945	12,262	11,622	-10.43%
YoY %	-1.88%	-31.94%	4.96%	-4.35%	-27.05%	5.51%	-	-
Horiz. %	51.60%	52.59%	77.27%	73.62%	76.97%	105.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,997	6,112	8,980	8,556	8,945	12,262	11,622	-10.43%
YoY %	-1.88%	-31.94%	4.96%	-4.35%	-27.05%	5.51%	-	-
Horiz. %	51.60%	52.59%	77.27%	73.62%	76.97%	105.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.95%	29.53%	24.15%	35.99%	26.23%	27.46%	6.56%	-
YoY %	-15.51%	22.28%	-32.90%	37.21%	-4.48%	318.60%	-	-
Horiz. %	380.34%	450.15%	368.14%	548.63%	399.85%	418.60%	100.00%	-
Total Cost	156,952	176,414	190,849	180,656	192,569	209,234	195,705	-3.60%
YoY %	-11.03%	-7.56%	5.64%	-6.19%	-7.96%	6.91%	-	-
Horiz. %	80.20%	90.14%	97.52%	92.31%	98.40%	106.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	196,640	199,812	191,883	188,711	183,953	176,077	168,067	2.64%
YoY %	-1.59%	4.13%	1.68%	2.59%	4.47%	4.77%	-	-
Horiz. %	117.00%	118.89%	114.17%	112.28%	109.45%	104.77%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	4,757	7,136	6,343	6,343	4,757	4,758	-	-
YoY %	-33.34%	12.50%	0.00%	33.34%	-0.02%	0.00%	-	-
Horiz. %	99.98%	149.98%	133.31%	133.31%	99.98%	100.00%	-	-
Div Payout %	79.33%	116.76%	70.64%	74.14%	53.19%	38.81%	-	-
YoY %	-32.06%	65.29%	-4.72%	39.39%	37.05%	0.00%	-	-
Horiz. %	204.41%	300.85%	182.01%	191.03%	137.05%	100.00%	-	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	196,640	199,812	191,883	188,711	183,953	176,077	168,067	2.64%
YoY %	-1.59%	4.13%	1.68%	2.59%	4.47%	4.77%	-	-
Horiz. %	117.00%	118.89%	114.17%	112.28%	109.45%	104.77%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	160,000	158,628	158,553	0.15%
YoY %	0.00%	0.00%	0.00%	0.00%	0.86%	0.05%	-	-
Horiz. %	100.91%	100.91%	100.91%	100.91%	100.91%	100.05%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	3.68%	3.35%	4.49%	4.52%	4.44%	5.54%	5.61%	-
YoY %	9.85%	-25.39%	-0.66%	1.80%	-19.86%	-1.25%	-	-
Horiz. %	65.60%	59.71%	80.04%	80.57%	79.14%	98.75%	100.00%	-
ROE	3.05%	3.06%	4.68%	4.53%	4.86%	6.96%	6.92%	-
YoY %	-0.33%	-34.62%	3.31%	-6.79%	-30.17%	0.58%	-	-
Horiz. %	44.08%	44.22%	67.63%	65.46%	70.23%	100.58%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	102.75	115.10	126.01	119.32	127.07	139.63	130.76	-3.93%
YoY %	-10.73%	-8.66%	5.61%	-6.10%	-9.00%	6.78%	-	-
Horiz. %	78.58%	88.02%	96.37%	91.25%	97.18%	106.78%	100.00%	-
EPS	3.78	3.85	5.66	5.40	5.64	7.73	7.33	-10.44%
YoY %	-1.82%	-31.98%	4.81%	-4.26%	-27.04%	5.46%	-	-
Horiz. %	51.57%	52.52%	77.22%	73.67%	76.94%	105.46%	100.00%	-
DPS	3.00	4.50	4.00	4.00	3.00	3.00	0.00	-
YoY %	-33.33%	12.50%	0.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	100.00%	150.00%	133.33%	133.33%	100.00%	100.00%	-	-
NAPS	1.24	1.26	1.21	1.19	1.16	1.11	1.06	2.64%
YoY %	-1.59%	4.13%	1.68%	2.59%	4.50%	4.72%	-	-
Horiz. %	116.98%	118.87%	114.15%	112.26%	109.43%	104.72%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	101.65	113.86	124.66	118.03	125.71	138.17	129.33	-3.93%
YoY %	-10.72%	-8.66%	5.62%	-6.11%	-9.02%	6.84%	-	-
Horiz. %	78.60%	88.04%	96.39%	91.26%	97.20%	106.84%	100.00%	-
EPS	3.74	3.81	5.60	5.34	5.58	7.65	7.25	-10.43%
YoY %	-1.84%	-31.96%	4.87%	-4.30%	-27.06%	5.52%	-	-
Horiz. %	51.59%	52.55%	77.24%	73.66%	76.97%	105.52%	100.00%	-
DPS	2.97	4.45	3.96	3.96	2.97	2.97	0.00	-
YoY %	-33.26%	12.37%	0.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	100.00%	149.83%	133.33%	133.33%	100.00%	100.00%	-	-
NAPS	1.2267	1.2465	1.197	1.1772	1.1475	1.0984	1.0484	2.64%
YoY %	-1.59%	4.14%	1.68%	2.59%	4.47%	4.77%	-	-
Horiz. %	117.01%	118.90%	114.17%	112.29%	109.45%	104.77%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	0.795	0.89	0.925	1.25	1.46	0.865	0.60	-
P/RPS	0.77	0.77	0.73	1.05	1.15	0.62	0.46	8.95%
YoY %	0.00%	5.48%	-30.48%	-8.70%	85.48%	34.78%	-	-
Horiz. %	167.39%	167.39%	158.70%	228.26%	250.00%	134.78%	100.00%	-
P/EPS	21.02	23.09	16.33	23.17	25.88	11.19	8.19	16.99%
YoY %	-8.96%	41.40%	-29.52%	-10.47%	131.28%	36.63%	-	-
Horiz. %	256.65%	281.93%	199.39%	282.91%	316.00%	136.63%	100.00%	-
EY	4.76	4.33	6.12	4.32	3.86	8.94	12.22	-14.52%
YoY %	9.93%	-29.25%	41.67%	11.92%	-56.82%	-26.84%	-	-
Horiz. %	38.95%	35.43%	50.08%	35.35%	31.59%	73.16%	100.00%	-
DY	3.77	5.06	4.32	3.20	2.05	3.47	0.00	-
YoY %	-25.49%	17.13%	35.00%	56.10%	-40.92%	0.00%	-	-
Horiz. %	108.65%	145.82%	124.50%	92.22%	59.08%	100.00%	-	-
P/NAPS	0.64	0.71	0.76	1.05	1.26	0.78	0.57	1.94%
YoY %	-9.86%	-6.58%	-27.62%	-16.67%	61.54%	36.84%	-	-
Horiz. %	112.28%	124.56%	133.33%	184.21%	221.05%	136.84%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	19/11/21	26/11/20	28/11/19	17/10/18	22/11/17	23/11/16	26/11/15	-
Price	0.82	0.83	1.00	1.25	1.38	0.83	0.685	-
P/RPS	0.80	0.72	0.79	1.05	1.09	0.59	0.52	7.43%
YoY %	11.11%	-8.86%	-24.76%	-3.67%	84.75%	13.46%	-	-
Horiz. %	153.85%	138.46%	151.92%	201.92%	209.62%	113.46%	100.00%	-
P/EPS	21.68	21.54	17.66	23.17	24.47	10.74	9.35	15.03%
YoY %	0.65%	21.97%	-23.78%	-5.31%	127.84%	14.87%	-	-
Horiz. %	231.87%	230.37%	188.88%	247.81%	261.71%	114.87%	100.00%	-
EY	4.61	4.64	5.66	4.32	4.09	9.31	10.70	-13.08%
YoY %	-0.65%	-18.02%	31.02%	5.62%	-56.07%	-12.99%	-	-
Horiz. %	43.08%	43.36%	52.90%	40.37%	38.22%	87.01%	100.00%	-
DY	3.66	5.42	4.00	3.20	2.17	3.61	0.00	-
YoY %	-32.47%	35.50%	25.00%	47.47%	-39.89%	0.00%	-	-
Horiz. %	101.39%	150.14%	110.80%	88.64%	60.11%	100.00%	-	-
P/NAPS	0.66	0.66	0.83	1.05	1.19	0.75	0.65	0.25%
YoY %	0.00%	-20.48%	-20.95%	-11.76%	58.67%	15.38%	-	-
Horiz. %	101.54%	101.54%	127.69%	161.54%	183.08%	115.38%	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