[WANGZNG] YoY TTM 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
TTM Result
Revenue	241,847	254,769	272,347	260,375	285,745	311,940	273,481	-2.02%
YoY %	-5.07%	-6.45%	4.60%	-8.88%	-8.40%	14.06%	-	-
Horiz. %	88.43%	93.16%	99.59%	95.21%	104.48%	114.06%	100.00%	-
PBT	9,701	13,646	14,844	15,040	17,559	20,281	20,934	-12.02%
YoY %	-28.91%	-8.07%	-1.30%	-14.35%	-13.42%	-3.12%	-	-
Horiz. %	46.34%	65.19%	70.91%	71.84%	83.88%	96.88%	100.00%	-
Tax	-3,011	-3,379	-4,012	-5,736	-4,032	-5,152	-8,328	-15.58%
YoY %	10.89%	15.78%	30.06%	-42.26%	21.74%	38.14%	-	-
Horiz. %	36.16%	40.57%	48.17%	68.88%	48.41%	61.86%	100.00%	-
NP	6,690	10,267	10,832	9,304	13,527	15,129	12,606	-10.01%
YoY %	-34.84%	-5.22%	16.42%	-31.22%	-10.59%	20.01%	-	-
Horiz. %	53.07%	81.45%	85.93%	73.81%	107.31%	120.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,690	10,267	10,832	9,304	13,527	15,129	12,605	-10.01%
YoY %	-34.84%	-5.22%	16.42%	-31.22%	-10.59%	20.02%	-	-
Horiz. %	53.07%	81.45%	85.93%	73.81%	107.31%	120.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.04%	24.76%	27.03%	38.14%	22.96%	25.40%	39.78%	-
YoY %	25.36%	-8.40%	-29.13%	66.11%	-9.61%	-36.15%	-	-
Horiz. %	78.03%	62.24%	67.95%	95.88%	57.72%	63.85%	100.00%	-
Total Cost	235,157	244,502	261,515	251,071	272,218	296,811	260,875	-1.71%
YoY %	-3.82%	-6.51%	4.16%	-7.77%	-8.29%	13.78%	-	-
Horiz. %	90.14%	93.72%	100.25%	96.24%	104.35%	113.78%	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	6,343	4,754	3,966	3.07%
YoY %	-33.34%	12.50%	0.00%	0.00%	33.42%	19.87%	-	-
Horiz. %	119.94%	179.93%	159.93%	159.93%	159.93%	119.87%	100.00%	-
Div Payout %	71.11%	69.51%	58.56%	68.18%	46.89%	31.42%	31.47%	-
YoY %	2.30%	18.70%	-14.11%	45.40%	49.24%	-0.16%	-	-
Horiz. %	225.96%	220.88%	186.08%	216.65%	149.00%	99.84%	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	179,078	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	2.77%	4.03%	3.98%	3.57%	4.73%	4.85%	4.61%	-
YoY %	-31.27%	1.26%	11.48%	-24.52%	-2.47%	5.21%	-	-
Horiz. %	60.09%	87.42%	86.33%	77.44%	102.60%	105.21%	100.00%	-
ROE	3.32%	5.18%	5.74%	5.01%	7.23%	8.45%	7.42%	-
YoY %	-35.91%	-9.76%	14.57%	-30.71%	-14.44%	13.88%	-	-
Horiz. %	44.74%	69.81%	77.36%	67.52%	97.44%	113.88%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	152.51	160.66	171.74	164.19	180.19	196.84	172.36	-2.01%
YoY %	-5.07%	-6.45%	4.60%	-8.88%	-8.46%	14.20%	-	-
Horiz. %	88.48%	93.21%	99.64%	95.26%	104.54%	114.20%	100.00%	-
EPS	4.22	6.47	6.83	5.87	8.53	9.55	7.94	-9.99%
YoY %	-34.78%	-5.27%	16.35%	-31.18%	-10.68%	20.28%	-	-
Horiz. %	53.15%	81.49%	86.02%	73.93%	107.43%	120.28%	100.00%	-
DPS	3.00	4.50	4.00	4.00	4.00	3.00	2.50	3.08%
YoY %	-33.33%	12.50%	0.00%	0.00%	33.33%	20.00%	-	-
Horiz. %	120.00%	180.00%	160.00%	160.00%	160.00%	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	150.87	158.93	169.90	162.43	178.25	194.59	170.60	-2.02%
YoY %	-5.07%	-6.46%	4.60%	-8.88%	-8.40%	14.06%	-	-
Horiz. %	88.43%	93.16%	99.59%	95.21%	104.48%	114.06%	100.00%	-
EPS	4.17	6.40	6.76	5.80	8.44	9.44	7.86	-10.01%
YoY %	-34.84%	-5.33%	16.55%	-31.28%	-10.59%	20.10%	-	-
Horiz. %	53.05%	81.42%	86.01%	73.79%	107.38%	120.10%	100.00%	-
DPS	2.97	4.45	3.96	3.96	3.96	2.97	2.47	3.11%
YoY %	-33.26%	12.37%	0.00%	0.00%	33.33%	20.24%	-	-
Horiz. %	120.24%	180.16%	160.32%	160.32%	160.32%	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	0.55	0.56	0.59	0.86	0.85	0.49	0.27	12.57%
YoY %	-1.79%	-5.08%	-31.40%	1.18%	73.47%	81.48%	-	-
Horiz. %	203.70%	207.41%	218.52%	318.52%	314.81%	181.48%	100.00%	-
P/EPS	19.91	13.90	14.93	24.03	17.94	10.16	5.79	22.83%
YoY %	43.24%	-6.90%	-37.87%	33.95%	76.57%	75.47%	-	-
Horiz. %	343.87%	240.07%	257.86%	415.03%	309.84%	175.47%	100.00%	-
EY	5.02	7.19	6.70	4.16	5.58	9.84	17.27	-18.59%
YoY %	-30.18%	7.31%	61.06%	-25.45%	-43.29%	-43.02%	-	-
Horiz. %	29.07%	41.63%	38.80%	24.09%	32.31%	56.98%	100.00%	-
DY	3.57	5.00	3.92	2.84	2.61	3.09	5.43	-6.74%
YoY %	-28.60%	27.55%	38.03%	8.81%	-15.53%	-43.09%	-	-
Horiz. %	65.75%	92.08%	72.19%	52.30%	48.07%	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	0.54	0.59	0.58	0.83	0.77	0.45	0.26	12.94%
YoY %	-8.47%	1.72%	-30.12%	7.79%	71.11%	73.08%	-	-
Horiz. %	207.69%	226.92%	223.08%	319.23%	296.15%	173.08%	100.00%	-
P/EPS	19.44	14.67	14.49	23.18	16.30	9.22	5.66	22.80%
YoY %	32.52%	1.24%	-37.49%	42.21%	76.79%	62.90%	-	-
Horiz. %	343.46%	259.19%	256.01%	409.54%	287.99%	162.90%	100.00%	-
EY	5.14	6.82	6.90	4.31	6.14	10.85	17.65	-18.56%
YoY %	-24.63%	-1.16%	60.09%	-29.80%	-43.41%	-38.53%	-	-
Horiz. %	29.12%	38.64%	39.09%	24.42%	34.79%	61.47%	100.00%	-
DY	3.66	4.74	4.04	2.94	2.88	3.41	5.56	-6.72%
YoY %	-22.78%	17.33%	37.41%	2.08%	-15.54%	-38.67%	-	-
Horiz. %	65.83%	85.25%	72.66%	52.88%	51.80%	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