[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 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