[WANGZNG] YoY 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
Quarter Result
Revenue	52,767	56,794	62,554	60,180	62,266	77,989	65,247	-3.47%
YoY %	-7.09%	-9.21%	3.94%	-3.35%	-20.16%	19.53%	-	-
Horiz. %	80.87%	87.04%	95.87%	92.23%	95.43%	119.53%	100.00%	-
PBT	2,317	2,333	3,767	4,363	4,122	9,508	5,745	-14.03%
YoY %	-0.69%	-38.07%	-13.66%	5.85%	-56.65%	65.50%	-	-
Horiz. %	40.33%	40.61%	65.57%	75.94%	71.75%	165.50%	100.00%	-
Tax	-931	-469	-691	-2,129	-529	-1,188	824	-
YoY %	-98.51%	32.13%	67.54%	-302.46%	55.47%	-244.17%	-	-
Horiz. %	-112.99%	-56.92%	-83.86%	-258.37%	-64.20%	-144.17%	100.00%	-
NP	1,386	1,864	3,076	2,234	3,593	8,320	6,569	-22.82%
YoY %	-25.64%	-39.40%	37.69%	-37.82%	-56.81%	26.66%	-	-
Horiz. %	21.10%	28.38%	46.83%	34.01%	54.70%	126.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,386	1,864	3,076	2,234	3,593	8,320	6,569	-22.82%
YoY %	-25.64%	-39.40%	37.69%	-37.82%	-56.81%	26.66%	-	-
Horiz. %	21.10%	28.38%	46.83%	34.01%	54.70%	126.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.18%	20.10%	18.34%	48.80%	12.83%	12.49%	-14.34%	-
YoY %	99.90%	9.60%	-62.42%	280.36%	2.72%	187.10%	-	-
Horiz. %	-280.20%	-140.17%	-127.89%	-340.31%	-89.47%	-87.10%	100.00%	-
Total Cost	51,381	54,930	59,478	57,946	58,673	69,669	58,678	-2.18%
YoY %	-6.46%	-7.65%	2.64%	-1.24%	-15.78%	18.73%	-	-
Horiz. %	87.56%	93.61%	101.36%	98.75%	99.99%	118.73%	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	179,078	169,778	2.88%
YoY %	1.60%	5.04%	1.71%	-0.85%	4.49%	5.48%	-	-
Horiz. %	118.62%	116.76%	111.15%	109.28%	110.22%	105.48%	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	4,757	7,136	6,343	6,343	4,757	4,754	3,966	3.07%
YoY %	-33.34%	12.50%	0.00%	33.34%	0.06%	19.87%	-	-
Horiz. %	119.94%	179.93%	159.93%	159.93%	119.94%	119.87%	100.00%	-
Div Payout %	343.25%	382.84%	206.22%	283.94%	132.41%	57.14%	60.39%	-
YoY %	-10.34%	85.65%	-27.37%	114.44%	131.73%	-5.38%	-	-
Horiz. %	568.39%	633.95%	341.48%	470.18%	219.26%	94.62%	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	179,078	169,778	2.88%
YoY %	1.60%	5.04%	1.71%	-0.85%	4.49%	5.48%	-	-
Horiz. %	118.62%	116.76%	111.15%	109.28%	110.22%	105.48%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	160,000	158,476	158,671	0.13%
YoY %	0.00%	0.00%	0.00%	0.00%	0.96%	-0.12%	-	-
Horiz. %	100.84%	100.84%	100.84%	100.84%	100.84%	99.88%	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	2.63%	3.28%	4.92%	3.71%	5.77%	10.67%	10.07%	-
YoY %	-19.82%	-33.33%	32.61%	-35.70%	-45.92%	5.96%	-	-
Horiz. %	26.12%	32.57%	48.86%	36.84%	57.30%	105.96%	100.00%	-
ROE	0.69%	0.94%	1.63%	1.20%	1.92%	4.65%	3.87%	-
YoY %	-26.60%	-42.33%	35.83%	-37.50%	-58.71%	20.16%	-	-
Horiz. %	17.83%	24.29%	42.12%	31.01%	49.61%	120.16%	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	33.27	35.81	39.45	37.95	39.26	49.21	41.12	-3.46%
YoY %	-7.09%	-9.23%	3.95%	-3.34%	-20.22%	19.67%	-	-
Horiz. %	80.91%	87.09%	95.94%	92.29%	95.48%	119.67%	100.00%	-
EPS	0.87	1.18	1.94	1.41	2.27	5.25	4.14	-22.87%
YoY %	-26.27%	-39.18%	37.59%	-37.89%	-56.76%	26.81%	-	-
Horiz. %	21.01%	28.50%	46.86%	34.06%	54.83%	126.81%	100.00%	-
DPS	3.00	4.50	4.00	4.00	3.00	3.00	2.50	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	32.92	35.43	39.02	37.54	38.84	48.65	40.70	-3.47%
YoY %	-7.08%	-9.20%	3.94%	-3.35%	-20.16%	19.53%	-	-
Horiz. %	80.88%	87.05%	95.87%	92.24%	95.43%	119.53%	100.00%	-
EPS	0.86	1.16	1.92	1.39	2.24	5.19	4.10	-22.89%
YoY %	-25.86%	-39.58%	38.13%	-37.95%	-56.84%	26.59%	-	-
Horiz. %	20.98%	28.29%	46.83%	33.90%	54.63%	126.59%	100.00%	-
DPS	2.97	4.45	3.96	3.96	2.97	2.97	2.47	3.11%
YoY %	-33.26%	12.37%	0.00%	33.33%	0.00%	20.24%	-	-
Horiz. %	120.24%	180.16%	160.32%	160.32%	120.24%	120.24%	100.00%	-
NAPS	1.2564	1.2366	1.1772	1.1574	1.1673	1.1171	1.0591	2.88%
YoY %	1.60%	5.05%	1.71%	-0.85%	4.49%	5.48%	-	-
Horiz. %	118.63%	116.76%	111.15%	109.28%	110.22%	105.48%	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	2.52	2.51	2.59	3.72	3.90	1.97	1.12	14.45%
YoY %	0.40%	-3.09%	-30.38%	-4.62%	97.97%	75.89%	-	-
Horiz. %	225.00%	224.11%	231.25%	332.14%	348.21%	175.89%	100.00%	-
P/EPS	96.11	76.57	52.59	100.09	67.53	18.48	11.11	43.22%
YoY %	25.52%	45.60%	-47.46%	48.22%	265.42%	66.34%	-	-
Horiz. %	865.08%	689.20%	473.36%	900.90%	607.83%	166.34%	100.00%	-
EY	1.04	1.31	1.90	1.00	1.48	5.41	9.00	-30.18%
YoY %	-20.61%	-31.05%	90.00%	-32.43%	-72.64%	-39.89%	-	-
Horiz. %	11.56%	14.56%	21.11%	11.11%	16.44%	60.11%	100.00%	-
DY	3.57	5.00	3.92	2.84	1.96	3.09	5.43	-6.74%
YoY %	-28.60%	27.55%	38.03%	44.90%	-36.57%	-43.09%	-	-
Horiz. %	65.75%	92.08%	72.19%	52.30%	36.10%	56.91%	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	2.46	2.65	2.51	3.58	3.54	1.79	1.09	14.51%
YoY %	-7.17%	5.58%	-29.89%	1.13%	97.77%	64.22%	-	-
Horiz. %	225.69%	243.12%	230.28%	328.44%	324.77%	164.22%	100.00%	-
P/EPS	93.82	80.82	51.04	96.54	61.35	16.76	10.87	43.17%
YoY %	16.09%	58.35%	-47.13%	57.36%	266.05%	54.19%	-	-
Horiz. %	863.11%	743.51%	469.55%	888.13%	564.40%	154.19%	100.00%	-
EY	1.07	1.24	1.96	1.04	1.63	5.97	9.20	-30.11%
YoY %	-13.71%	-36.73%	88.46%	-36.20%	-72.70%	-35.11%	-	-
Horiz. %	11.63%	13.48%	21.30%	11.30%	17.72%	64.89%	100.00%	-
DY	3.66	4.74	4.04	2.94	2.16	3.41	5.56	-6.72%
YoY %	-22.78%	17.33%	37.41%	36.11%	-36.66%	-38.67%	-	-
Horiz. %	65.83%	85.25%	72.66%	52.88%	38.85%	61.33%	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