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

Announcement Date
14-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -26.37%
YoY- -37.82%
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 52,767 56,794 62,554 60,180 62,266 77,989 65,247 -3.47%
PBT 2,317 2,333 3,767 4,363 4,122 9,508 5,745 -14.03%
Tax -931 -469 -691 -2,129 -529 -1,188 824 -
NP 1,386 1,864 3,076 2,234 3,593 8,320 6,569 -22.82%
-
NP to SH 1,386 1,864 3,076 2,234 3,593 8,320 6,569 -22.82%
-
Tax Rate 40.18% 20.10% 18.34% 48.80% 12.83% 12.49% -14.34% -
Total Cost 51,381 54,930 59,478 57,946 58,673 69,669 58,678 -2.18%
-
Net Worth 201,397 198,226 188,711 185,539 187,125 179,078 169,778 2.88%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 4,757 7,136 6,343 6,343 4,757 4,754 3,966 3.07%
Div Payout % 343.25% 382.84% 206.22% 283.94% 132.41% 57.14% 60.39% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 201,397 198,226 188,711 185,539 187,125 179,078 169,778 2.88%
NOSH 160,000 160,000 160,000 160,000 160,000 158,476 158,671 0.13%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 2.63% 3.28% 4.92% 3.71% 5.77% 10.67% 10.07% -
ROE 0.69% 0.94% 1.63% 1.20% 1.92% 4.65% 3.87% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 33.27 35.81 39.45 37.95 39.26 49.21 41.12 -3.46%
EPS 0.87 1.18 1.94 1.41 2.27 5.25 4.14 -22.87%
DPS 3.00 4.50 4.00 4.00 3.00 3.00 2.50 3.08%
NAPS 1.27 1.25 1.19 1.17 1.18 1.13 1.07 2.89%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 32.92 35.43 39.02 37.54 38.84 48.65 40.70 -3.47%
EPS 0.86 1.16 1.92 1.39 2.24 5.19 4.10 -22.89%
DPS 2.97 4.45 3.96 3.96 2.97 2.97 2.47 3.11%
NAPS 1.2564 1.2366 1.1772 1.1574 1.1673 1.1171 1.0591 2.88%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
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%
P/EPS 96.11 76.57 52.59 100.09 67.53 18.48 11.11 43.22%
EY 1.04 1.31 1.90 1.00 1.48 5.41 9.00 -30.18%
DY 3.57 5.00 3.92 2.84 1.96 3.09 5.43 -6.74%
P/NAPS 0.66 0.72 0.86 1.21 1.30 0.86 0.43 7.39%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
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%
P/EPS 93.82 80.82 51.04 96.54 61.35 16.76 10.87 43.17%
EY 1.07 1.24 1.96 1.04 1.63 5.97 9.20 -30.11%
DY 3.66 4.74 4.04 2.94 2.16 3.41 5.56 -6.72%
P/NAPS 0.65 0.76 0.83 1.16 1.18 0.78 0.42 7.54%

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

Post a Comment