[WANGZNG] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	121,105	129,097	135,064	119,140	99,052	120,242	86,880	5.68%
YoY %	-6.19%	-4.42%	13.37%	20.28%	-17.62%	38.40%	-	-
Horiz. %	139.39%	148.59%	155.46%	137.13%	114.01%	138.40%	100.00%	-
PBT	8,761	6,408	10,618	10,079	9,092	6,448	2,917	20.09%
YoY %	36.72%	-39.65%	5.35%	10.86%	41.00%	121.05%	-	-
Horiz. %	300.34%	219.68%	364.00%	345.53%	311.69%	221.05%	100.00%	-
Tax	-2,650	-1,970	-2,618	-2,520	-2,273	-1,676	-788	22.37%
YoY %	-34.52%	24.75%	-3.89%	-10.87%	-35.62%	-112.69%	-	-
Horiz. %	336.29%	250.00%	332.23%	319.80%	288.45%	212.69%	100.00%	-
NP	6,111	4,438	8,000	7,559	6,819	4,772	2,129	19.19%
YoY %	37.70%	-44.53%	5.83%	10.85%	42.90%	124.14%	-	-
Horiz. %	287.04%	208.45%	375.76%	355.05%	320.29%	224.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,108	4,438	8,000	7,559	6,819	4,772	2,129	19.18%
YoY %	37.63%	-44.53%	5.83%	10.85%	42.90%	124.14%	-	-
Horiz. %	286.90%	208.45%	375.76%	355.05%	320.29%	224.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.25%	30.74%	24.66%	25.00%	25.00%	25.99%	27.01%	-
YoY %	-1.59%	24.66%	-1.36%	0.00%	-3.81%	-3.78%	-	-
Horiz. %	112.00%	113.81%	91.30%	92.56%	92.56%	96.22%	100.00%	-
Total Cost	114,994	124,659	127,064	111,581	92,233	115,470	84,751	5.21%
YoY %	-7.75%	-1.89%	13.88%	20.98%	-20.12%	36.25%	-	-
Horiz. %	135.68%	147.09%	149.93%	131.66%	108.83%	136.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	158,649	152,159	144,444	109,172	97,242	89,924	79,386	12.21%
YoY %	4.27%	5.34%	32.31%	12.27%	8.14%	13.27%	-	-
Horiz. %	199.85%	191.67%	181.95%	137.52%	122.49%	113.27%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	3,172	3,170	3,174	2,966	1,896	-	-	-
YoY %	0.06%	-0.13%	7.01%	56.43%	0.00%	-	-	-
Horiz. %	167.30%	167.19%	167.41%	156.43%	100.00%	-	-	-
Div Payout %	51.95%	71.43%	39.68%	39.25%	27.82%	-	-	-
YoY %	-27.27%	80.02%	1.10%	41.09%	0.00%	-	-	-
Horiz. %	186.74%	256.76%	142.63%	141.09%	100.00%	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	158,649	152,159	144,444	109,172	97,242	89,924	79,386	12.21%
YoY %	4.27%	5.34%	32.31%	12.27%	8.14%	13.27%	-	-
Horiz. %	199.85%	191.67%	181.95%	137.52%	122.49%	113.27%	100.00%	-
NOSH	158,649	158,500	158,730	118,665	120,052	119,899	120,282	4.71%
YoY %	0.09%	-0.14%	33.76%	-1.16%	0.13%	-0.32%	-	-
Horiz. %	131.90%	131.77%	131.96%	98.66%	99.81%	99.68%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	5.05%	3.44%	5.92%	6.34%	6.88%	3.97%	2.45%	-
YoY %	46.80%	-41.89%	-6.62%	-7.85%	73.30%	62.04%	-	-
Horiz. %	206.12%	140.41%	241.63%	258.78%	280.82%	162.04%	100.00%	-
ROE	3.85%	2.92%	5.54%	6.92%	7.01%	5.31%	2.68%	-
YoY %	31.85%	-47.29%	-19.94%	-1.28%	32.02%	98.13%	-	-
Horiz. %	143.66%	108.96%	206.72%	258.21%	261.57%	198.13%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	76.34	81.45	85.09	100.40	82.51	100.29	72.23	0.92%
YoY %	-6.27%	-4.28%	-15.25%	21.68%	-17.73%	38.85%	-	-
Horiz. %	105.69%	112.76%	117.80%	139.00%	114.23%	138.85%	100.00%	-
EPS	3.85	2.80	5.04	6.37	5.68	3.98	1.77	13.81%
YoY %	37.50%	-44.44%	-20.88%	12.15%	42.71%	124.86%	-	-
Horiz. %	217.51%	158.19%	284.75%	359.89%	320.90%	224.86%	100.00%	-
DPS	2.00	2.00	2.00	2.50	1.58	0.00	0.00	-
YoY %	0.00%	0.00%	-20.00%	58.23%	0.00%	0.00%	-	-
Horiz. %	126.58%	126.58%	126.58%	158.23%	100.00%	-	-	-
NAPS	1.00	0.96	0.91	0.92	0.81	0.75	0.66	7.16%
YoY %	4.17%	5.49%	-1.09%	13.58%	8.00%	13.64%	-	-
Horiz. %	151.52%	145.45%	137.88%	139.39%	122.73%	113.64%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 118,801
RPS	75.83	80.83	84.57	74.60	62.02	75.29	54.40	5.68%
YoY %	-6.19%	-4.42%	13.36%	20.28%	-17.63%	38.40%	-	-
Horiz. %	139.39%	148.58%	155.46%	137.13%	114.01%	138.40%	100.00%	-
EPS	3.82	2.78	5.01	4.73	4.27	2.99	1.33	19.20%
YoY %	37.41%	-44.51%	5.92%	10.77%	42.81%	124.81%	-	-
Horiz. %	287.22%	209.02%	376.69%	355.64%	321.05%	224.81%	100.00%	-
DPS	1.99	1.98	1.99	1.86	1.19	0.00	0.00	-
YoY %	0.51%	-0.50%	6.99%	56.30%	0.00%	0.00%	-	-
Horiz. %	167.23%	166.39%	167.23%	156.30%	100.00%	-	-	-
NAPS	0.9933	0.9527	0.9044	0.6835	0.6089	0.563	0.4971	12.21%
YoY %	4.26%	5.34%	32.32%	12.25%	8.15%	13.26%	-	-
Horiz. %	199.82%	191.65%	181.94%	137.50%	122.49%	113.26%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.50	0.55	0.58	0.53	0.46	0.48	0.62	-
P/RPS	0.66	0.68	0.68	0.53	0.56	0.48	0.86	-4.31%
YoY %	-2.94%	0.00%	28.30%	-5.36%	16.67%	-44.19%	-	-
Horiz. %	76.74%	79.07%	79.07%	61.63%	65.12%	55.81%	100.00%	-
P/EPS	12.99	19.64	11.51	8.32	8.10	12.06	35.03	-15.22%
YoY %	-33.86%	70.63%	38.34%	2.72%	-32.84%	-65.57%	-	-
Horiz. %	37.08%	56.07%	32.86%	23.75%	23.12%	34.43%	100.00%	-
EY	7.70	5.09	8.69	12.02	12.35	8.29	2.85	17.99%
YoY %	51.28%	-41.43%	-27.70%	-2.67%	48.97%	190.88%	-	-
Horiz. %	270.18%	178.60%	304.91%	421.75%	433.33%	290.88%	100.00%	-
DY	4.00	3.64	3.45	4.72	3.43	0.00	0.00	-
YoY %	9.89%	5.51%	-26.91%	37.61%	0.00%	0.00%	-	-
Horiz. %	116.62%	106.12%	100.58%	137.61%	100.00%	-	-	-
P/NAPS	0.50	0.57	0.64	0.58	0.57	0.64	0.94	-9.97%
YoY %	-12.28%	-10.94%	10.34%	1.75%	-10.94%	-31.91%	-	-
Horiz. %	53.19%	60.64%	68.09%	61.70%	60.64%	68.09%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	22/08/13	24/08/12	26/08/11	26/08/10	20/08/09	21/08/08	23/08/07	-
Price	0.44	0.58	0.57	0.60	0.51	0.50	0.64	-
P/RPS	0.58	0.71	0.67	0.60	0.62	0.50	0.89	-6.88%
YoY %	-18.31%	5.97%	11.67%	-3.23%	24.00%	-43.82%	-	-
Horiz. %	65.17%	79.78%	75.28%	67.42%	69.66%	56.18%	100.00%	-
P/EPS	11.43	20.71	11.31	9.42	8.98	12.56	36.16	-17.45%
YoY %	-44.81%	83.11%	20.06%	4.90%	-28.50%	-65.27%	-	-
Horiz. %	31.61%	57.27%	31.28%	26.05%	24.83%	34.73%	100.00%	-
EY	8.75	4.83	8.84	10.62	11.14	7.96	2.77	21.10%
YoY %	81.16%	-45.36%	-16.76%	-4.67%	39.95%	187.36%	-	-
Horiz. %	315.88%	174.37%	319.13%	383.39%	402.17%	287.36%	100.00%	-
DY	4.55	3.45	3.51	4.17	3.10	0.00	0.00	-
YoY %	31.88%	-1.71%	-15.83%	34.52%	0.00%	0.00%	-	-
Horiz. %	146.77%	111.29%	113.23%	134.52%	100.00%	-	-	-
P/NAPS	0.44	0.60	0.63	0.65	0.63	0.67	0.97	-12.33%
YoY %	-26.67%	-4.76%	-3.08%	3.17%	-5.97%	-30.93%	-	-
Horiz. %	45.36%	61.86%	64.95%	67.01%	64.95%	69.07%	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