[WANGZNG] QoQ TTM Result on 30-Sep-2010 [#3]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	244,444	237,495	228,520	228,520	226,241	227,548	206,153	12.06%
YoY %	2.93%	3.93%	0.00%	1.01%	-0.57%	10.38%	-	-
Horiz. %	118.57%	115.20%	110.85%	110.85%	109.74%	110.38%	100.00%	-
PBT	18,493	16,599	17,954	17,954	19,582	21,230	18,595	-0.36%
YoY %	11.41%	-7.55%	0.00%	-8.31%	-7.76%	14.17%	-	-
Horiz. %	99.45%	89.27%	96.55%	96.55%	105.31%	114.17%	100.00%	-
Tax	-4,772	-4,308	-4,674	-4,674	-5,081	-5,492	-4,834	-0.85%
YoY %	-10.77%	7.83%	0.00%	8.01%	7.48%	-13.61%	-	-
Horiz. %	98.72%	89.12%	96.69%	96.69%	105.11%	113.61%	100.00%	-
NP	13,721	12,291	13,280	13,280	14,501	15,738	13,761	-0.19%
YoY %	11.63%	-7.45%	0.00%	-8.42%	-7.86%	14.37%	-	-
Horiz. %	99.71%	89.32%	96.50%	96.50%	105.38%	114.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,721	12,291	13,280	13,280	14,501	15,738	13,761	-0.19%
YoY %	11.63%	-7.45%	0.00%	-8.42%	-7.86%	14.37%	-	-
Horiz. %	99.71%	89.32%	96.50%	96.50%	105.38%	114.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.80%	25.95%	26.03%	26.03%	25.95%	25.87%	26.00%	-
YoY %	-0.58%	-0.31%	0.00%	0.31%	0.31%	-0.50%	-	-
Horiz. %	99.23%	99.81%	100.12%	100.12%	99.81%	99.50%	100.00%	-
Total Cost	230,723	225,204	215,240	215,240	211,740	211,810	192,392	12.91%
YoY %	2.45%	4.63%	0.00%	1.65%	-0.03%	10.09%	-	-
Horiz. %	119.92%	117.05%	111.88%	111.88%	110.06%	110.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	144,407	139,730	115,208	107,948	109,297	105,525	100,771	27.19%
YoY %	3.35%	21.28%	6.73%	-1.23%	3.57%	4.72%	-	-
Horiz. %	143.30%	138.66%	114.33%	107.12%	108.46%	104.72%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	3,173	2,970	2,970	2,970	2,970	1,898	1,898	40.99%
YoY %	6.84%	0.00%	0.00%	0.00%	56.48%	0.00%	-	-
Horiz. %	167.18%	156.48%	156.48%	156.48%	156.48%	100.00%	100.00%	-
Div Payout %	23.13%	24.16%	22.36%	22.36%	20.48%	12.06%	13.79%	-
YoY %	-4.26%	8.05%	0.00%	9.18%	69.82%	-12.55%	-	-
Horiz. %	167.73%	175.20%	162.15%	162.15%	148.51%	87.45%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	144,407	139,730	115,208	107,948	109,297	105,525	100,771	27.19%
YoY %	3.35%	21.28%	6.73%	-1.23%	3.57%	4.72%	-	-
Horiz. %	143.30%	138.66%	114.33%	107.12%	108.46%	104.72%	100.00%	-
NOSH	158,689	158,785	133,963	118,624	118,801	118,567	119,965	20.56%
YoY %	-0.06%	18.53%	12.93%	-0.15%	0.20%	-1.17%	-	-
Horiz. %	132.28%	132.36%	111.67%	98.88%	99.03%	98.83%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	5.61%	5.18%	5.81%	5.81%	6.41%	6.92%	6.68%	-
YoY %	8.30%	-10.84%	0.00%	-9.36%	-7.37%	3.59%	-	-
Horiz. %	83.98%	77.54%	86.98%	86.98%	95.96%	103.59%	100.00%	-
ROE	9.50%	8.80%	11.53%	12.30%	13.27%	14.91%	13.66%	-
YoY %	7.95%	-23.68%	-6.26%	-7.31%	-11.00%	9.15%	-	-
Horiz. %	69.55%	64.42%	84.41%	90.04%	97.14%	109.15%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	154.04	149.57	170.58	192.64	190.44	191.91	171.84	-7.04%
YoY %	2.99%	-12.32%	-11.45%	1.16%	-0.77%	11.68%	-	-
Horiz. %	89.64%	87.04%	99.27%	112.10%	110.82%	111.68%	100.00%	-
EPS	8.65	7.74	9.91	11.20	12.21	13.27	11.47	-17.19%
YoY %	11.76%	-21.90%	-11.52%	-8.27%	-7.99%	15.69%	-	-
Horiz. %	75.41%	67.48%	86.40%	97.65%	106.45%	115.69%	100.00%	-
DPS	2.00	1.87	2.22	2.50	2.50	1.58	1.58	17.06%
YoY %	6.95%	-15.77%	-11.20%	0.00%	58.23%	0.00%	-	-
Horiz. %	126.58%	118.35%	140.51%	158.23%	158.23%	100.00%	100.00%	-
NAPS	0.91	0.88	0.86	0.91	0.92	0.89	0.84	5.49%
YoY %	3.41%	2.33%	-5.49%	-1.09%	3.37%	5.95%	-	-
Horiz. %	108.33%	104.76%	102.38%	108.33%	109.52%	105.95%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 118,624
RPS	152.49	148.15	142.56	142.56	141.13	141.95	128.60	12.06%
YoY %	2.93%	3.92%	0.00%	1.01%	-0.58%	10.38%	-	-
Horiz. %	118.58%	115.20%	110.86%	110.86%	109.74%	110.38%	100.00%	-
EPS	8.56	7.67	8.28	8.28	9.05	9.82	8.58	-0.15%
YoY %	11.60%	-7.37%	0.00%	-8.51%	-7.84%	14.45%	-	-
Horiz. %	99.77%	89.39%	96.50%	96.50%	105.48%	114.45%	100.00%	-
DPS	1.98	1.85	1.85	1.85	1.85	1.18	1.18	41.34%
YoY %	7.03%	0.00%	0.00%	0.00%	56.78%	0.00%	-	-
Horiz. %	167.80%	156.78%	156.78%	156.78%	156.78%	100.00%	100.00%	-
NAPS	0.9008	0.8717	0.7187	0.6734	0.6818	0.6583	0.6286	27.19%
YoY %	3.34%	21.29%	6.73%	-1.23%	3.57%	4.72%	-	-
Horiz. %	143.30%	138.67%	114.33%	107.13%	108.46%	104.72%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	0.58	0.58	0.61	0.62	0.53	0.49	0.50	-
P/RPS	0.38	0.39	0.36	0.32	0.28	0.26	0.29	19.80%
YoY %	-2.56%	8.33%	12.50%	14.29%	7.69%	-10.34%	-	-
Horiz. %	131.03%	134.48%	124.14%	110.34%	96.55%	89.66%	100.00%	-
P/EPS	6.71	7.49	6.15	5.54	4.34	3.69	4.36	33.40%
YoY %	-10.41%	21.79%	11.01%	27.65%	17.62%	-15.37%	-	-
Horiz. %	153.90%	171.79%	141.06%	127.06%	99.54%	84.63%	100.00%	-
EY	14.91	13.35	16.25	18.06	23.03	27.09	22.94	-25.02%
YoY %	11.69%	-17.85%	-10.02%	-21.58%	-14.99%	18.09%	-	-
Horiz. %	65.00%	58.20%	70.84%	78.73%	100.39%	118.09%	100.00%	-
DY	3.45	3.22	3.63	4.03	4.72	3.22	3.16	6.04%
YoY %	7.14%	-11.29%	-9.93%	-14.62%	46.58%	1.90%	-	-
Horiz. %	109.18%	101.90%	114.87%	127.53%	149.37%	101.90%	100.00%	-
P/NAPS	0.64	0.66	0.71	0.68	0.58	0.55	0.60	4.40%
YoY %	-3.03%	-7.04%	4.41%	17.24%	5.45%	-8.33%	-	-
Horiz. %	106.67%	110.00%	118.33%	113.33%	96.67%	91.67%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	26/08/11	19/05/11	28/02/11	25/11/10	26/08/10	25/05/10	23/02/10	-
Price	0.57	0.58	0.60	0.65	0.60	0.50	0.49	-
P/RPS	0.37	0.39	0.35	0.34	0.32	0.26	0.29	17.68%
YoY %	-5.13%	11.43%	2.94%	6.25%	23.08%	-10.34%	-	-
Horiz. %	127.59%	134.48%	120.69%	117.24%	110.34%	89.66%	100.00%	-
P/EPS	6.59	7.49	6.05	5.81	4.92	3.77	4.27	33.65%
YoY %	-12.02%	23.80%	4.13%	18.09%	30.50%	-11.71%	-	-
Horiz. %	154.33%	175.41%	141.69%	136.07%	115.22%	88.29%	100.00%	-
EY	15.17	13.35	16.52	17.22	20.34	26.55	23.41	-25.17%
YoY %	13.63%	-19.19%	-4.07%	-15.34%	-23.39%	13.41%	-	-
Horiz. %	64.80%	57.03%	70.57%	73.56%	86.89%	113.41%	100.00%	-
DY	3.51	3.22	3.70	3.85	4.17	3.16	3.22	5.93%
YoY %	9.01%	-12.97%	-3.90%	-7.67%	31.96%	-1.86%	-	-
Horiz. %	109.01%	100.00%	114.91%	119.57%	129.50%	98.14%	100.00%	-
P/NAPS	0.63	0.66	0.70	0.71	0.65	0.56	0.58	5.68%
YoY %	-4.55%	-5.71%	-1.41%	9.23%	16.07%	-3.45%	-	-
Horiz. %	108.62%	113.79%	120.69%	122.41%	112.07%	96.55%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

928

HLIND

HONG LEONG INDUSTRIES BHD

924

JCY

JCY INTERNATIONAL BERHAD

669

DNEX

DAGANG NEXCHANGE BERHAD

663

GENTING

GENTING BHD

627

YTLPOWR

YTL POWER INTERNATIONAL BHD

575

MAYBANK

MALAYAN BANKING BHD

511

NOTION

NOTION VTEC BHD

506

MYEG

MY E.G. SERVICES BHD

501

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More