[WANGZNG] YoY Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Quarter Result
Revenue	65,247	56,227	54,850	69,175	65,481	58,532	59,839	1.45%
YoY %	16.04%	2.51%	-20.71%	5.64%	11.87%	-2.18%	-	-
Horiz. %	109.04%	93.96%	91.66%	115.60%	109.43%	97.82%	100.00%	-
PBT	5,745	2,600	3,317	4,597	6,124	4,230	5,878	-0.38%
YoY %	120.96%	-21.62%	-27.84%	-24.93%	44.78%	-28.04%	-	-
Horiz. %	97.74%	44.23%	56.43%	78.21%	104.19%	71.96%	100.00%	-
Tax	824	-1,233	-1,128	-1,328	-1,522	-1,058	-1,469	-
YoY %	166.83%	-9.31%	15.06%	12.75%	-43.86%	27.98%	-	-
Horiz. %	-56.09%	83.93%	76.79%	90.40%	103.61%	72.02%	100.00%	-
NP	6,569	1,367	2,189	3,269	4,602	3,172	4,409	6.86%
YoY %	380.54%	-37.55%	-33.04%	-28.97%	45.08%	-28.06%	-	-
Horiz. %	148.99%	31.00%	49.65%	74.14%	104.38%	71.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,569	1,367	2,188	3,269	4,602	3,172	4,409	6.86%
YoY %	380.54%	-37.52%	-33.07%	-28.97%	45.08%	-28.06%	-	-
Horiz. %	148.99%	31.00%	49.63%	74.14%	104.38%	71.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-14.34%	47.42%	34.01%	28.89%	24.85%	25.01%	24.99%	-
YoY %	-130.24%	39.43%	17.72%	16.26%	-0.64%	0.08%	-	-
Horiz. %	-57.38%	189.76%	136.09%	115.61%	99.44%	100.08%	100.00%	-
Total Cost	58,678	54,860	52,661	65,906	60,879	55,360	55,430	0.95%
YoY %	6.96%	4.18%	-20.10%	8.26%	9.97%	-0.13%	-	-
Horiz. %	105.86%	98.97%	95.00%	118.90%	109.83%	99.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	169,778	163,602	158,550	152,341	144,407	109,297	97,310	9.71%
YoY %	3.78%	3.19%	4.08%	5.49%	32.12%	12.32%	-	-
Horiz. %	174.47%	168.12%	162.93%	156.55%	148.40%	112.32%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	3,966	3,970	3,171	3,173	3,173	2,970	1,898	13.06%
YoY %	-0.10%	25.20%	-0.06%	0.00%	6.84%	56.48%	-	-
Horiz. %	208.96%	209.17%	167.07%	167.18%	167.18%	156.48%	100.00%	-
Div Payout %	60.39%	290.49%	144.93%	97.09%	68.97%	93.63%	43.05%	-
YoY %	-79.21%	100.43%	49.27%	40.77%	-26.34%	117.49%	-	-
Horiz. %	140.28%	674.77%	336.66%	225.53%	160.21%	217.49%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	169,778	163,602	158,550	152,341	144,407	109,297	97,310	9.71%
YoY %	3.78%	3.19%	4.08%	5.49%	32.12%	12.32%	-	-
Horiz. %	174.47%	168.12%	162.93%	156.55%	148.40%	112.32%	100.00%	-
NOSH	158,671	158,837	158,550	158,689	158,689	118,801	120,136	4.74%
YoY %	-0.10%	0.18%	-0.09%	0.00%	33.58%	-1.11%	-	-
Horiz. %	132.08%	132.21%	131.98%	132.09%	132.09%	98.89%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	10.07%	2.43%	3.99%	4.73%	7.03%	5.42%	7.37%	-
YoY %	314.40%	-39.10%	-15.64%	-32.72%	29.70%	-26.46%	-	-
Horiz. %	136.64%	32.97%	54.14%	64.18%	95.39%	73.54%	100.00%	-
ROE	3.87%	0.84%	1.38%	2.15%	3.19%	2.90%	4.53%	-
YoY %	360.71%	-39.13%	-35.81%	-32.60%	10.00%	-35.98%	-	-
Horiz. %	85.43%	18.54%	30.46%	47.46%	70.42%	64.02%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	41.12	35.40	34.59	43.59	41.26	49.27	49.81	-3.14%
YoY %	16.16%	2.34%	-20.65%	5.65%	-16.26%	-1.08%	-	-
Horiz. %	82.55%	71.07%	69.44%	87.51%	82.83%	98.92%	100.00%	-
EPS	4.14	0.86	1.38	2.06	2.90	2.67	3.67	2.02%
YoY %	381.40%	-37.68%	-33.01%	-28.97%	8.61%	-27.25%	-	-
Horiz. %	112.81%	23.43%	37.60%	56.13%	79.02%	72.75%	100.00%	-
DPS	2.50	2.50	2.00	2.00	2.00	2.50	1.58	7.94%
YoY %	0.00%	25.00%	0.00%	0.00%	-20.00%	58.23%	-	-
Horiz. %	158.23%	158.23%	126.58%	126.58%	126.58%	158.23%	100.00%	-
NAPS	1.07	1.03	1.00	0.96	0.91	0.92	0.81	4.74%
YoY %	3.88%	3.00%	4.17%	5.49%	-1.09%	13.58%	-	-
Horiz. %	132.10%	127.16%	123.46%	118.52%	112.35%	113.58%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 158,689
RPS	40.85	35.20	34.34	43.31	41.00	36.65	37.47	1.44%
YoY %	16.05%	2.50%	-20.71%	5.63%	11.87%	-2.19%	-	-
Horiz. %	109.02%	93.94%	91.65%	115.59%	109.42%	97.81%	100.00%	-
EPS	4.11	0.86	1.37	2.05	2.88	1.99	2.76	6.85%
YoY %	377.91%	-37.23%	-33.17%	-28.82%	44.72%	-27.90%	-	-
Horiz. %	148.91%	31.16%	49.64%	74.28%	104.35%	72.10%	100.00%	-
DPS	2.48	2.49	1.99	1.99	1.99	1.86	1.19	13.01%
YoY %	-0.40%	25.13%	0.00%	0.00%	6.99%	56.30%	-	-
Horiz. %	208.40%	209.24%	167.23%	167.23%	167.23%	156.30%	100.00%	-
NAPS	1.063	1.0243	0.9927	0.9538	0.9042	0.6843	0.6093	9.71%
YoY %	3.78%	3.18%	4.08%	5.49%	32.14%	12.31%	-	-
Horiz. %	174.46%	168.11%	162.92%	156.54%	148.40%	112.31%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	0.46	0.62	0.50	0.55	0.58	0.53	0.46	-
P/RPS	1.12	1.75	1.45	1.26	1.41	1.08	0.92	3.33%
YoY %	-36.00%	20.69%	15.08%	-10.64%	30.56%	17.39%	-	-
Horiz. %	121.74%	190.22%	157.61%	136.96%	153.26%	117.39%	100.00%	-
P/EPS	11.11	72.04	36.23	26.70	20.00	19.85	12.53	-1.98%
YoY %	-84.58%	98.84%	35.69%	33.50%	0.76%	58.42%	-	-
Horiz. %	88.67%	574.94%	289.15%	213.09%	159.62%	158.42%	100.00%	-
EY	9.00	1.39	2.76	3.75	5.00	5.04	7.98	2.02%
YoY %	547.48%	-49.64%	-26.40%	-25.00%	-0.79%	-36.84%	-	-
Horiz. %	112.78%	17.42%	34.59%	46.99%	62.66%	63.16%	100.00%	-
DY	5.43	4.03	4.00	3.64	3.45	4.72	3.43	7.95%
YoY %	34.74%	0.75%	9.89%	5.51%	-26.91%	37.61%	-	-
Horiz. %	158.31%	117.49%	116.62%	106.12%	100.58%	137.61%	100.00%	-
P/NAPS	0.43	0.60	0.50	0.57	0.64	0.58	0.57	-4.58%
YoY %	-28.33%	20.00%	-12.28%	-10.94%	10.34%	1.75%	-	-
Horiz. %	75.44%	105.26%	87.72%	100.00%	112.28%	101.75%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	27/08/14	22/08/13	24/08/12	26/08/11	26/08/10	20/08/09	-
Price	0.45	0.63	0.44	0.58	0.57	0.60	0.51	-
P/RPS	1.09	1.78	1.27	1.33	1.38	1.22	1.02	1.11%
YoY %	-38.76%	40.16%	-4.51%	-3.62%	13.11%	19.61%	-	-
Horiz. %	106.86%	174.51%	124.51%	130.39%	135.29%	119.61%	100.00%	-
P/EPS	10.87	73.20	31.88	28.16	19.66	22.47	13.90	-4.01%
YoY %	-85.15%	129.61%	13.21%	43.23%	-12.51%	61.65%	-	-
Horiz. %	78.20%	526.62%	229.35%	202.59%	141.44%	161.65%	100.00%	-
EY	9.20	1.37	3.14	3.55	5.09	4.45	7.20	4.16%
YoY %	571.53%	-56.37%	-11.55%	-30.26%	14.38%	-38.19%	-	-
Horiz. %	127.78%	19.03%	43.61%	49.31%	70.69%	61.81%	100.00%	-
DY	5.56	3.97	4.55	3.45	3.51	4.17	3.10	10.22%
YoY %	40.05%	-12.75%	31.88%	-1.71%	-15.83%	34.52%	-	-
Horiz. %	179.35%	128.06%	146.77%	111.29%	113.23%	134.52%	100.00%	-
P/NAPS	0.42	0.61	0.44	0.60	0.63	0.65	0.63	-6.53%
YoY %	-31.15%	38.64%	-26.67%	-4.76%	-3.08%	3.17%	-	-
Horiz. %	66.67%	96.83%	69.84%	95.24%	100.00%	103.17%	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