[WANGZNG] QoQ TTM Result on 30-Jun-2010 [#2]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	237,495	228,520	228,520	226,241	227,548	206,153	208,232	9.17%
YoY %	3.93%	0.00%	1.01%	-0.57%	10.38%	-1.00%	-	-
Horiz. %	114.05%	109.74%	109.74%	108.65%	109.28%	99.00%	100.00%	-
PBT	16,599	17,954	17,954	19,582	21,230	18,595	15,650	4.00%
YoY %	-7.55%	0.00%	-8.31%	-7.76%	14.17%	18.82%	-	-
Horiz. %	106.06%	114.72%	114.72%	125.12%	135.65%	118.82%	100.00%	-
Tax	-4,308	-4,674	-4,674	-5,081	-5,492	-4,834	-3,932	6.28%
YoY %	7.83%	0.00%	8.01%	7.48%	-13.61%	-22.94%	-	-
Horiz. %	109.56%	118.87%	118.87%	129.22%	139.67%	122.94%	100.00%	-
NP	12,291	13,280	13,280	14,501	15,738	13,761	11,718	3.23%
YoY %	-7.45%	0.00%	-8.42%	-7.86%	14.37%	17.43%	-	-
Horiz. %	104.89%	113.33%	113.33%	123.75%	134.31%	117.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,291	13,280	13,280	14,501	15,738	13,761	11,718	3.23%
YoY %	-7.45%	0.00%	-8.42%	-7.86%	14.37%	17.43%	-	-
Horiz. %	104.89%	113.33%	113.33%	123.75%	134.31%	117.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.95%	26.03%	26.03%	25.95%	25.87%	26.00%	25.12%	-
YoY %	-0.31%	0.00%	0.31%	0.31%	-0.50%	3.50%	-	-
Horiz. %	103.30%	103.62%	103.62%	103.30%	102.99%	103.50%	100.00%	-
Total Cost	225,204	215,240	215,240	211,740	211,810	192,392	196,514	9.51%
YoY %	4.63%	0.00%	1.65%	-0.03%	10.09%	-2.10%	-	-
Horiz. %	114.60%	109.53%	109.53%	107.75%	107.78%	97.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	139,730	115,208	107,948	109,297	105,525	100,771	98,258	26.48%
YoY %	21.28%	6.73%	-1.23%	3.57%	4.72%	2.56%	-	-
Horiz. %	142.21%	117.25%	109.86%	111.23%	107.40%	102.56%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	2,970	2,970	2,970	2,970	1,898	1,898	1,898	34.82%
YoY %	0.00%	0.00%	0.00%	56.48%	0.00%	0.00%	-	-
Horiz. %	156.48%	156.48%	156.48%	156.48%	100.00%	100.00%	100.00%	-
Div Payout %	24.16%	22.36%	22.36%	20.48%	12.06%	13.79%	16.20%	-
YoY %	8.05%	0.00%	9.18%	69.82%	-12.55%	-14.88%	-	-
Horiz. %	149.14%	138.02%	138.02%	126.42%	74.44%	85.12%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	139,730	115,208	107,948	109,297	105,525	100,771	98,258	26.48%
YoY %	21.28%	6.73%	-1.23%	3.57%	4.72%	2.56%	-	-
Horiz. %	142.21%	117.25%	109.86%	111.23%	107.40%	102.56%	100.00%	-
NOSH	158,785	133,963	118,624	118,801	118,567	119,965	119,826	20.66%
YoY %	18.53%	12.93%	-0.15%	0.20%	-1.17%	0.12%	-	-
Horiz. %	132.51%	111.80%	99.00%	99.14%	98.95%	100.12%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	5.18%	5.81%	5.81%	6.41%	6.92%	6.68%	5.63%	-
YoY %	-10.84%	0.00%	-9.36%	-7.37%	3.59%	18.65%	-	-
Horiz. %	92.01%	103.20%	103.20%	113.85%	122.91%	118.65%	100.00%	-
ROE	8.80%	11.53%	12.30%	13.27%	14.91%	13.66%	11.93%	-
YoY %	-23.68%	-6.26%	-7.31%	-11.00%	9.15%	14.50%	-	-
Horiz. %	73.76%	96.65%	103.10%	111.23%	124.98%	114.50%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	149.57	170.58	192.64	190.44	191.91	171.84	173.78	-9.52%
YoY %	-12.32%	-11.45%	1.16%	-0.77%	11.68%	-1.12%	-	-
Horiz. %	86.07%	98.16%	110.85%	109.59%	110.43%	98.88%	100.00%	-
EPS	7.74	9.91	11.20	12.21	13.27	11.47	9.78	-14.45%
YoY %	-21.90%	-11.52%	-8.27%	-7.99%	15.69%	17.28%	-	-
Horiz. %	79.14%	101.33%	114.52%	124.85%	135.69%	117.28%	100.00%	-
DPS	1.87	2.22	2.50	2.50	1.58	1.58	1.58	11.90%
YoY %	-15.77%	-11.20%	0.00%	58.23%	0.00%	0.00%	-	-
Horiz. %	118.35%	140.51%	158.23%	158.23%	100.00%	100.00%	100.00%	-
NAPS	0.88	0.86	0.91	0.92	0.89	0.84	0.82	4.82%
YoY %	2.33%	-5.49%	-1.09%	3.37%	5.95%	2.44%	-	-
Horiz. %	107.32%	104.88%	110.98%	112.20%	108.54%	102.44%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 118,801
RPS	148.70	143.08	143.08	141.65	142.47	129.08	130.38	9.16%
YoY %	3.93%	0.00%	1.01%	-0.58%	10.37%	-1.00%	-	-
Horiz. %	114.05%	109.74%	109.74%	108.64%	109.27%	99.00%	100.00%	-
EPS	7.70	8.31	8.31	9.08	9.85	8.62	7.34	3.24%
YoY %	-7.34%	0.00%	-8.48%	-7.82%	14.27%	17.44%	-	-
Horiz. %	104.90%	113.22%	113.22%	123.71%	134.20%	117.44%	100.00%	-
DPS	1.86	1.86	1.86	1.86	1.19	1.19	1.19	34.71%
YoY %	0.00%	0.00%	0.00%	56.30%	0.00%	0.00%	-	-
Horiz. %	156.30%	156.30%	156.30%	156.30%	100.00%	100.00%	100.00%	-
NAPS	0.8749	0.7213	0.6759	0.6843	0.6607	0.6309	0.6152	26.48%
YoY %	21.29%	6.72%	-1.23%	3.57%	4.72%	2.55%	-	-
Horiz. %	142.21%	117.25%	109.87%	111.23%	107.40%	102.55%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	0.58	0.61	0.62	0.53	0.49	0.50	0.56	-
P/RPS	0.39	0.36	0.32	0.28	0.26	0.29	0.32	14.11%
YoY %	8.33%	12.50%	14.29%	7.69%	-10.34%	-9.38%	-	-
Horiz. %	121.88%	112.50%	100.00%	87.50%	81.25%	90.62%	100.00%	-
P/EPS	7.49	6.15	5.54	4.34	3.69	4.36	5.73	19.57%
YoY %	21.79%	11.01%	27.65%	17.62%	-15.37%	-23.91%	-	-
Horiz. %	130.72%	107.33%	96.68%	75.74%	64.40%	76.09%	100.00%	-
EY	13.35	16.25	18.06	23.03	27.09	22.94	17.46	-16.39%
YoY %	-17.85%	-10.02%	-21.58%	-14.99%	18.09%	31.39%	-	-
Horiz. %	76.46%	93.07%	103.44%	131.90%	155.15%	131.39%	100.00%	-
DY	3.22	3.63	4.03	4.72	3.22	3.16	2.82	9.25%
YoY %	-11.29%	-9.93%	-14.62%	46.58%	1.90%	12.06%	-	-
Horiz. %	114.18%	128.72%	142.91%	167.38%	114.18%	112.06%	100.00%	-
P/NAPS	0.66	0.71	0.68	0.58	0.55	0.60	0.68	-1.97%
YoY %	-7.04%	4.41%	17.24%	5.45%	-8.33%	-11.76%	-	-
Horiz. %	97.06%	104.41%	100.00%	85.29%	80.88%	88.24%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	19/05/11	28/02/11	25/11/10	26/08/10	25/05/10	23/02/10	19/11/09	-
Price	0.58	0.60	0.65	0.60	0.50	0.49	0.43	-
P/RPS	0.39	0.35	0.34	0.32	0.26	0.29	0.25	34.54%
YoY %	11.43%	2.94%	6.25%	23.08%	-10.34%	16.00%	-	-
Horiz. %	156.00%	140.00%	136.00%	128.00%	104.00%	116.00%	100.00%	-
P/EPS	7.49	6.05	5.81	4.92	3.77	4.27	4.40	42.61%
YoY %	23.80%	4.13%	18.09%	30.50%	-11.71%	-2.95%	-	-
Horiz. %	170.23%	137.50%	132.05%	111.82%	85.68%	97.05%	100.00%	-
EY	13.35	16.52	17.22	20.34	26.55	23.41	22.74	-29.91%
YoY %	-19.19%	-4.07%	-15.34%	-23.39%	13.41%	2.95%	-	-
Horiz. %	58.71%	72.65%	75.73%	89.45%	116.75%	102.95%	100.00%	-
DY	3.22	3.70	3.85	4.17	3.16	3.22	3.67	-8.35%
YoY %	-12.97%	-3.90%	-7.67%	31.96%	-1.86%	-12.26%	-	-
Horiz. %	87.74%	100.82%	104.90%	113.62%	86.10%	87.74%	100.00%	-
P/NAPS	0.66	0.70	0.71	0.65	0.56	0.58	0.52	17.24%
YoY %	-5.71%	-1.41%	9.23%	16.07%	-3.45%	11.54%	-	-
Horiz. %	126.92%	134.62%	136.54%	125.00%	107.69%	111.54%	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