[WANGZNG] QoQ TTM Result on 31-Dec-2011 [#4]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	250,601	249,943	246,249	255,910	246,730	244,444	237,495	3.63%
YoY %	0.26%	1.50%	-3.78%	3.72%	0.94%	2.93%	-	-
Horiz. %	105.52%	105.24%	103.69%	107.75%	103.89%	102.93%	100.00%	-
PBT	13,642	12,912	14,439	17,122	17,820	18,493	16,599	-12.22%
YoY %	5.65%	-10.58%	-15.67%	-3.92%	-3.64%	11.41%	-	-
Horiz. %	82.19%	77.79%	86.99%	103.15%	107.36%	111.41%	100.00%	-
Tax	-3,450	-3,058	-3,252	-3,706	-4,603	-4,772	-4,308	-13.72%
YoY %	-12.82%	5.97%	12.25%	19.49%	3.54%	-10.77%	-	-
Horiz. %	80.08%	70.98%	75.49%	86.03%	106.85%	110.77%	100.00%	-
NP	10,192	9,854	11,187	13,416	13,217	13,721	12,291	-11.70%
YoY %	3.43%	-11.92%	-16.61%	1.51%	-3.67%	11.63%	-	-
Horiz. %	82.92%	80.17%	91.02%	109.15%	107.53%	111.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,192	9,854	11,187	13,416	13,217	13,721	12,291	-11.70%
YoY %	3.43%	-11.92%	-16.61%	1.51%	-3.67%	11.63%	-	-
Horiz. %	82.92%	80.17%	91.02%	109.15%	107.53%	111.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.29%	23.68%	22.52%	21.64%	25.83%	25.80%	25.95%	-
YoY %	6.80%	5.15%	4.07%	-16.22%	0.12%	-0.58%	-	-
Horiz. %	97.46%	91.25%	86.78%	83.39%	99.54%	99.42%	100.00%	-
Total Cost	240,409	240,089	235,062	242,494	233,513	230,723	225,204	4.43%
YoY %	0.13%	2.14%	-3.06%	3.85%	1.21%	2.45%	-	-
Horiz. %	106.75%	106.61%	104.38%	107.68%	103.69%	102.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	150,549	152,341	148,494	147,396	143,780	144,407	139,730	5.08%
YoY %	-1.18%	2.59%	0.74%	2.51%	-0.43%	3.35%	-	-
Horiz. %	107.74%	109.03%	106.27%	105.49%	102.90%	103.35%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	3,173	3,173	3,173	3,173	3,173	3,173	2,970	4.49%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	6.84%	-	-
Horiz. %	106.84%	106.84%	106.84%	106.84%	106.84%	106.84%	100.00%	-
Div Payout %	31.14%	32.21%	28.37%	23.66%	24.01%	23.13%	24.16%	-
YoY %	-3.32%	13.54%	19.91%	-1.46%	3.80%	-4.26%	-	-
Horiz. %	128.89%	133.32%	117.43%	97.93%	99.38%	95.74%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	150,549	152,341	148,494	147,396	143,780	144,407	139,730	5.08%
YoY %	-1.18%	2.59%	0.74%	2.51%	-0.43%	3.35%	-	-
Horiz. %	107.74%	109.03%	106.27%	105.49%	102.90%	103.35%	100.00%	-
NOSH	158,473	158,689	157,972	158,491	157,999	158,689	158,785	-0.13%
YoY %	-0.14%	0.45%	-0.33%	0.31%	-0.43%	-0.06%	-	-
Horiz. %	99.80%	99.94%	99.49%	99.81%	99.50%	99.94%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	4.07%	3.94%	4.54%	5.24%	5.36%	5.61%	5.18%	-
YoY %	3.30%	-13.22%	-13.36%	-2.24%	-4.46%	8.30%	-	-
Horiz. %	78.57%	76.06%	87.64%	101.16%	103.47%	108.30%	100.00%	-
ROE	6.77%	6.47%	7.53%	9.10%	9.19%	9.50%	8.80%	-
YoY %	4.64%	-14.08%	-17.25%	-0.98%	-3.26%	7.95%	-	-
Horiz. %	76.93%	73.52%	85.57%	103.41%	104.43%	107.95%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	158.13	157.50	155.88	161.47	156.16	154.04	149.57	3.76%
YoY %	0.40%	1.04%	-3.46%	3.40%	1.38%	2.99%	-	-
Horiz. %	105.72%	105.30%	104.22%	107.96%	104.41%	102.99%	100.00%	-
EPS	6.43	6.21	7.08	8.46	8.37	8.65	7.74	-11.59%
YoY %	3.54%	-12.29%	-16.31%	1.08%	-3.24%	11.76%	-	-
Horiz. %	83.07%	80.23%	91.47%	109.30%	108.14%	111.76%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.01	2.00	1.87	4.56%
YoY %	0.00%	0.00%	0.00%	-0.50%	0.50%	6.95%	-	-
Horiz. %	106.95%	106.95%	106.95%	106.95%	107.49%	106.95%	100.00%	-
NAPS	0.95	0.96	0.94	0.93	0.91	0.91	0.88	5.22%
YoY %	-1.04%	2.13%	1.08%	2.20%	0.00%	3.41%	-	-
Horiz. %	107.95%	109.09%	106.82%	105.68%	103.41%	103.41%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 158,491
RPS	156.91	156.49	154.18	160.23	154.48	153.05	148.70	3.63%
YoY %	0.27%	1.50%	-3.78%	3.72%	0.93%	2.93%	-	-
Horiz. %	105.52%	105.24%	103.69%	107.75%	103.89%	102.93%	100.00%	-
EPS	6.38	6.17	7.00	8.40	8.28	8.59	7.70	-11.75%
YoY %	3.40%	-11.86%	-16.67%	1.45%	-3.61%	11.56%	-	-
Horiz. %	82.86%	80.13%	90.91%	109.09%	107.53%	111.56%	100.00%	-
DPS	1.99	1.99	1.99	1.99	1.99	1.99	1.86	4.59%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	6.99%	-	-
Horiz. %	106.99%	106.99%	106.99%	106.99%	106.99%	106.99%	100.00%	-
NAPS	0.9426	0.9538	0.9298	0.9229	0.9002	0.9042	0.8749	5.08%
YoY %	-1.17%	2.58%	0.75%	2.52%	-0.44%	3.35%	-	-
Horiz. %	107.74%	109.02%	106.28%	105.49%	102.89%	103.35%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	0.73	0.55	0.55	0.56	0.56	0.58	0.58	-
P/RPS	0.46	0.35	0.35	0.35	0.36	0.38	0.39	11.60%
YoY %	31.43%	0.00%	0.00%	-2.78%	-5.26%	-2.56%	-	-
Horiz. %	117.95%	89.74%	89.74%	89.74%	92.31%	97.44%	100.00%	-
P/EPS	11.35	8.86	7.77	6.62	6.69	6.71	7.49	31.82%
YoY %	28.10%	14.03%	17.37%	-1.05%	-0.30%	-10.41%	-	-
Horiz. %	151.54%	118.29%	103.74%	88.38%	89.32%	89.59%	100.00%	-
EY	8.81	11.29	12.88	15.12	14.94	14.91	13.35	-24.14%
YoY %	-21.97%	-12.34%	-14.81%	1.20%	0.20%	11.69%	-	-
Horiz. %	65.99%	84.57%	96.48%	113.26%	111.91%	111.69%	100.00%	-
DY	2.74	3.64	3.64	3.57	3.59	3.45	3.22	-10.17%
YoY %	-24.73%	0.00%	1.96%	-0.56%	4.06%	7.14%	-	-
Horiz. %	85.09%	113.04%	113.04%	110.87%	111.49%	107.14%	100.00%	-
P/NAPS	0.77	0.57	0.59	0.60	0.62	0.64	0.66	10.79%
YoY %	35.09%	-3.39%	-1.67%	-3.23%	-3.12%	-3.03%	-	-
Horiz. %	116.67%	86.36%	89.39%	90.91%	93.94%	96.97%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	23/11/12	24/08/12	25/05/12	27/02/12	18/11/11	26/08/11	19/05/11	-
Price	0.46	0.58	0.54	0.57	0.60	0.57	0.58	-
P/RPS	0.29	0.37	0.35	0.35	0.38	0.37	0.39	-17.87%
YoY %	-21.62%	5.71%	0.00%	-7.89%	2.70%	-5.13%	-	-
Horiz. %	74.36%	94.87%	89.74%	89.74%	97.44%	94.87%	100.00%	-
P/EPS	7.15	9.34	7.63	6.73	7.17	6.59	7.49	-3.04%
YoY %	-23.45%	22.41%	13.37%	-6.14%	8.80%	-12.02%	-	-
Horiz. %	95.46%	124.70%	101.87%	89.85%	95.73%	87.98%	100.00%	-
EY	13.98	10.71	13.11	14.85	13.94	15.17	13.35	3.11%
YoY %	30.53%	-18.31%	-11.72%	6.53%	-8.11%	13.63%	-	-
Horiz. %	104.72%	80.22%	98.20%	111.24%	104.42%	113.63%	100.00%	-
DY	4.35	3.45	3.70	3.51	3.35	3.51	3.22	22.13%
YoY %	26.09%	-6.76%	5.41%	4.78%	-4.56%	9.01%	-	-
Horiz. %	135.09%	107.14%	114.91%	109.01%	104.04%	109.01%	100.00%	-
P/NAPS	0.48	0.60	0.57	0.61	0.66	0.63	0.66	-19.08%
YoY %	-20.00%	5.26%	-6.56%	-7.58%	4.76%	-4.55%	-	-
Horiz. %	72.73%	90.91%	86.36%	92.42%	100.00%	95.45%	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