[WANGZNG] YoY TTM 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
TTM Result
Revenue	223,075	251,005	273,187	262,923	289,070	306,719	283,278	-3.90%
YoY %	-11.13%	-8.12%	3.90%	-9.05%	-5.75%	8.27%	-	-
Horiz. %	78.75%	88.61%	96.44%	92.81%	102.04%	108.27%	100.00%	-
PBT	7,974	12,167	14,504	16,696	16,753	21,199	16,081	-11.02%
YoY %	-34.46%	-16.11%	-13.13%	-0.34%	-20.97%	31.83%	-	-
Horiz. %	49.59%	75.66%	90.19%	103.82%	104.18%	131.83%	100.00%	-
Tax	-2,137	-3,477	-3,644	-6,528	-2,317	-6,959	-3,415	-7.50%
YoY %	38.54%	4.58%	44.18%	-181.74%	66.70%	-103.78%	-	-
Horiz. %	62.58%	101.82%	106.71%	191.16%	67.85%	203.78%	100.00%	-
NP	5,837	8,690	10,860	10,168	14,436	14,240	12,666	-12.10%
YoY %	-32.83%	-19.98%	6.81%	-29.56%	1.38%	12.43%	-	-
Horiz. %	46.08%	68.61%	85.74%	80.28%	113.97%	112.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,837	8,690	10,860	10,168	14,436	14,240	12,665	-12.10%
YoY %	-32.83%	-19.98%	6.81%	-29.56%	1.38%	12.44%	-	-
Horiz. %	46.09%	68.61%	85.75%	80.28%	113.98%	112.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.80%	28.58%	25.12%	39.10%	13.83%	32.83%	21.24%	-
YoY %	-6.23%	13.77%	-35.75%	182.72%	-57.87%	54.57%	-	-
Horiz. %	126.18%	134.56%	118.27%	184.09%	65.11%	154.57%	100.00%	-
Total Cost	217,238	242,315	262,327	252,755	274,634	292,479	270,612	-3.59%
YoY %	-10.35%	-7.63%	3.79%	-7.97%	-6.10%	8.08%	-	-
Horiz. %	80.28%	89.54%	96.94%	93.40%	101.49%	108.08%	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	175,171	167,647	2.69%
YoY %	-1.59%	4.13%	1.68%	2.59%	5.01%	4.49%	-	-
Horiz. %	117.29%	119.19%	114.46%	112.56%	109.73%	104.49%	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	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 %	81.50%	82.12%	58.41%	62.38%	43.94%	33.39%	31.32%	-
YoY %	-0.75%	40.59%	-6.36%	41.97%	31.60%	6.61%	-	-
Horiz. %	260.22%	262.20%	186.49%	199.17%	140.29%	106.61%	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	175,171	167,647	2.69%
YoY %	-1.59%	4.13%	1.68%	2.59%	5.01%	4.49%	-	-
Horiz. %	117.29%	119.19%	114.46%	112.56%	109.73%	104.49%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	160,000	157,812	158,157	0.19%
YoY %	0.00%	0.00%	0.00%	0.00%	1.39%	-0.22%	-	-
Horiz. %	101.17%	101.17%	101.17%	101.17%	101.17%	99.78%	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	2.62%	3.46%	3.98%	3.87%	4.99%	4.64%	4.47%	-
YoY %	-24.28%	-13.07%	2.84%	-22.44%	7.54%	3.80%	-	-
Horiz. %	58.61%	77.40%	89.04%	86.58%	111.63%	103.80%	100.00%	-
ROE	2.97%	4.35%	5.66%	5.39%	7.85%	8.13%	7.55%	-
YoY %	-31.72%	-23.14%	5.01%	-31.34%	-3.44%	7.68%	-	-
Horiz. %	39.34%	57.62%	74.97%	71.39%	103.97%	107.68%	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	140.67	158.28	172.27	165.80	182.29	194.36	179.11	-3.94%
YoY %	-11.13%	-8.12%	3.90%	-9.05%	-6.21%	8.51%	-	-
Horiz. %	78.54%	88.37%	96.18%	92.57%	101.78%	108.51%	100.00%	-
EPS	3.68	5.48	6.85	6.41	9.10	9.02	8.01	-12.14%
YoY %	-32.85%	-20.00%	6.86%	-29.56%	0.89%	12.61%	-	-
Horiz. %	45.94%	68.41%	85.52%	80.02%	113.61%	112.61%	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	1.24	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	139.16	156.58	170.42	164.02	180.33	191.34	176.71	-3.89%
YoY %	-11.13%	-8.12%	3.90%	-9.04%	-5.75%	8.28%	-	-
Horiz. %	78.75%	88.61%	96.44%	92.82%	102.05%	108.28%	100.00%	-
EPS	3.64	5.42	6.77	6.34	9.01	8.88	7.90	-12.10%
YoY %	-32.84%	-19.94%	6.78%	-29.63%	1.46%	12.41%	-	-
Horiz. %	46.08%	68.61%	85.70%	80.25%	114.05%	112.41%	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	1.2267	1.2465	1.197	1.1772	1.1475	1.0928	1.0458	2.69%
YoY %	-1.59%	4.14%	1.68%	2.59%	5.01%	4.49%	-	-
Horiz. %	117.30%	119.19%	114.46%	112.56%	109.72%	104.49%	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	0.57	0.56	0.54	0.75	0.80	0.45	0.33	9.52%
YoY %	1.79%	3.70%	-28.00%	-6.25%	77.78%	36.36%	-	-
Horiz. %	172.73%	169.70%	163.64%	227.27%	242.42%	136.36%	100.00%	-
P/EPS	21.60	16.24	13.51	19.50	16.04	9.59	7.49	19.28%
YoY %	33.00%	20.21%	-30.72%	21.57%	67.26%	28.04%	-	-
Horiz. %	288.38%	216.82%	180.37%	260.35%	214.15%	128.04%	100.00%	-
EY	4.63	6.16	7.40	5.13	6.24	10.43	13.35	-16.16%
YoY %	-24.84%	-16.76%	44.25%	-17.79%	-40.17%	-21.87%	-	-
Horiz. %	34.68%	46.14%	55.43%	38.43%	46.74%	78.13%	100.00%	-
DY	3.77	5.06	4.32	3.20	2.74	3.47	4.17	-1.66%
YoY %	-25.49%	17.13%	35.00%	16.79%	-21.04%	-16.79%	-	-
Horiz. %	90.41%	121.34%	103.60%	76.74%	65.71%	83.21%	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	0.58	0.52	0.58	0.75	0.76	0.43	0.38	7.29%
YoY %	11.54%	-10.34%	-22.67%	-1.32%	76.74%	13.16%	-	-
Horiz. %	152.63%	136.84%	152.63%	197.37%	200.00%	113.16%	100.00%	-
P/EPS	22.28	15.15	14.60	19.50	15.16	9.20	8.55	17.29%
YoY %	47.06%	3.77%	-25.13%	28.63%	64.78%	7.60%	-	-
Horiz. %	260.58%	177.19%	170.76%	228.07%	177.31%	107.60%	100.00%	-
EY	4.49	6.60	6.85	5.13	6.60	10.87	11.69	-14.72%
YoY %	-31.97%	-3.65%	33.53%	-22.27%	-39.28%	-7.01%	-	-
Horiz. %	38.41%	56.46%	58.60%	43.88%	56.46%	92.99%	100.00%	-
DY	3.66	5.42	4.00	3.20	2.90	3.61	3.65	0.04%
YoY %	-32.47%	35.50%	25.00%	10.34%	-19.67%	-1.10%	-	-
Horiz. %	100.27%	148.49%	109.59%	87.67%	79.45%	98.90%	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