[WANGZNG] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	305,616	266,836	227,626	242,210	258,194	270,128	238,280	4.23%
YoY %	14.53%	17.23%	-6.02%	-6.19%	-4.42%	13.37%	-	-
Horiz. %	128.26%	111.98%	95.53%	101.65%	108.36%	113.37%	100.00%	-
PBT	25,560	18,468	13,362	17,522	12,816	21,236	20,158	4.03%
YoY %	38.40%	38.21%	-23.74%	36.72%	-39.65%	5.35%	-	-
Horiz. %	126.80%	91.62%	66.29%	86.92%	63.58%	105.35%	100.00%	-
Tax	-4,066	-30	-5,876	-5,300	-3,940	-5,236	-5,040	-3.51%
YoY %	-13,453.33%	99.49%	-10.87%	-34.52%	24.75%	-3.89%	-	-
Horiz. %	80.67%	0.60%	116.59%	105.16%	78.17%	103.89%	100.00%	-
NP	21,494	18,438	7,486	12,222	8,876	16,000	15,118	6.03%
YoY %	16.57%	146.30%	-38.75%	37.70%	-44.53%	5.83%	-	-
Horiz. %	142.17%	121.96%	49.52%	80.84%	58.71%	105.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,494	18,438	7,484	12,216	8,876	16,000	15,118	6.03%
YoY %	16.57%	146.37%	-38.74%	37.63%	-44.53%	5.83%	-	-
Horiz. %	142.17%	121.96%	49.50%	80.80%	58.71%	105.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.91%	0.16%	43.98%	30.25%	30.74%	24.66%	25.00%	-
YoY %	9,843.75%	-99.64%	45.39%	-1.59%	24.66%	-1.36%	-	-
Horiz. %	63.64%	0.64%	175.92%	121.00%	122.96%	98.64%	100.00%	-
Total Cost	284,122	248,398	220,140	229,988	249,318	254,128	223,162	4.10%
YoY %	14.38%	12.84%	-4.28%	-7.75%	-1.89%	13.88%	-	-
Horiz. %	127.32%	111.31%	98.65%	103.06%	111.72%	113.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	179,116	169,781	163,316	158,649	152,159	144,444	109,172	8.59%
YoY %	5.50%	3.96%	2.94%	4.27%	5.34%	32.31%	-	-
Horiz. %	164.07%	155.52%	149.60%	145.32%	139.38%	132.31%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	9,510	7,933	7,927	6,345	6,340	6,349	5,933	8.17%
YoY %	19.88%	0.08%	24.93%	0.08%	-0.14%	7.01%	-	-
Horiz. %	160.29%	133.71%	133.61%	106.94%	106.86%	107.01%	100.00%	-
Div Payout %	44.25%	43.03%	105.93%	51.95%	71.43%	39.68%	39.25%	-
YoY %	2.84%	-59.38%	103.91%	-27.27%	80.02%	1.10%	-	-
Horiz. %	112.74%	109.63%	269.89%	132.36%	181.99%	101.10%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	179,116	169,781	163,316	158,649	152,159	144,444	109,172	8.59%
YoY %	5.50%	3.96%	2.94%	4.27%	5.34%	32.31%	-	-
Horiz. %	164.07%	155.52%	149.60%	145.32%	139.38%	132.31%	100.00%	-
NOSH	158,510	158,674	158,559	158,649	158,500	158,730	118,665	4.93%
YoY %	-0.10%	0.07%	-0.06%	0.09%	-0.14%	33.76%	-	-
Horiz. %	133.58%	133.72%	133.62%	133.69%	133.57%	133.76%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	7.03%	6.91%	3.29%	5.05%	3.44%	5.92%	6.34%	-
YoY %	1.74%	110.03%	-34.85%	46.80%	-41.89%	-6.62%	-	-
Horiz. %	110.88%	108.99%	51.89%	79.65%	54.26%	93.38%	100.00%	-
ROE	12.00%	10.86%	4.58%	7.70%	5.83%	11.08%	13.85%	-
YoY %	10.50%	137.12%	-40.52%	32.08%	-47.38%	-20.00%	-	-
Horiz. %	86.64%	78.41%	33.07%	55.60%	42.09%	80.00%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	192.81	168.17	143.56	152.67	162.90	170.18	200.80	-0.67%
YoY %	14.65%	17.14%	-5.97%	-6.28%	-4.28%	-15.25%	-	-
Horiz. %	96.02%	83.75%	71.49%	76.03%	81.13%	84.75%	100.00%	-
EPS	13.56	11.62	4.72	7.70	5.60	10.08	12.74	1.04%
YoY %	16.70%	146.19%	-38.70%	37.50%	-44.44%	-20.88%	-	-
Horiz. %	106.44%	91.21%	37.05%	60.44%	43.96%	79.12%	100.00%	-
DPS	6.00	5.00	5.00	4.00	4.00	4.00	5.00	3.08%
YoY %	20.00%	0.00%	25.00%	0.00%	0.00%	-20.00%	-	-
Horiz. %	120.00%	100.00%	100.00%	80.00%	80.00%	80.00%	100.00%	-
NAPS	1.13	1.07	1.03	1.00	0.96	0.91	0.92	3.48%
YoY %	5.61%	3.88%	3.00%	4.17%	5.49%	-1.09%	-	-
Horiz. %	122.83%	116.30%	111.96%	108.70%	104.35%	98.91%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 158,550
RPS	190.65	166.46	142.00	151.10	161.07	168.51	148.64	4.23%
YoY %	14.53%	17.23%	-6.02%	-6.19%	-4.42%	13.37%	-	-
Horiz. %	128.26%	111.99%	95.53%	101.66%	108.36%	113.37%	100.00%	-
EPS	13.41	11.50	4.67	7.62	5.54	9.98	9.43	6.03%
YoY %	16.61%	146.25%	-38.71%	37.55%	-44.49%	5.83%	-	-
Horiz. %	142.21%	121.95%	49.52%	80.81%	58.75%	105.83%	100.00%	-
DPS	5.93	4.95	4.95	3.96	3.96	3.96	3.70	8.17%
YoY %	19.80%	0.00%	25.00%	0.00%	0.00%	7.03%	-	-
Horiz. %	160.27%	133.78%	133.78%	107.03%	107.03%	107.03%	100.00%	-
NAPS	1.1174	1.0591	1.0188	0.9897	0.9492	0.9011	0.681	8.59%
YoY %	5.50%	3.96%	2.94%	4.27%	5.34%	32.32%	-	-
Horiz. %	164.08%	155.52%	149.60%	145.33%	139.38%	132.32%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	0.97	0.46	0.62	0.50	0.55	0.58	0.53	-
P/RPS	0.50	0.27	0.43	0.33	0.34	0.34	0.26	11.50%
YoY %	85.19%	-37.21%	30.30%	-2.94%	0.00%	30.77%	-	-
Horiz. %	192.31%	103.85%	165.38%	126.92%	130.77%	130.77%	100.00%	-
P/EPS	7.15	3.96	13.14	6.49	9.82	5.75	4.16	9.43%
YoY %	80.56%	-69.86%	102.47%	-33.91%	70.78%	38.22%	-	-
Horiz. %	171.88%	95.19%	315.87%	156.01%	236.06%	138.22%	100.00%	-
EY	13.98	25.26	7.61	15.40	10.18	17.38	24.04	-8.63%
YoY %	-44.66%	231.93%	-50.58%	51.28%	-41.43%	-27.70%	-	-
Horiz. %	58.15%	105.07%	31.66%	64.06%	42.35%	72.30%	100.00%	-
DY	6.19	10.87	8.06	8.00	7.27	6.90	9.43	-6.76%
YoY %	-43.05%	34.86%	0.75%	10.04%	5.36%	-26.83%	-	-
Horiz. %	65.64%	115.27%	85.47%	84.84%	77.09%	73.17%	100.00%	-
P/NAPS	0.86	0.43	0.60	0.50	0.57	0.64	0.58	6.77%
YoY %	100.00%	-28.33%	20.00%	-12.28%	-10.94%	10.34%	-	-
Horiz. %	148.28%	74.14%	103.45%	86.21%	98.28%	110.34%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	30/08/16	27/08/15	27/08/14	22/08/13	24/08/12	26/08/11	26/08/10	-
Price	0.88	0.45	0.63	0.44	0.58	0.57	0.60	-
P/RPS	0.46	0.27	0.44	0.29	0.36	0.33	0.30	7.37%
YoY %	70.37%	-38.64%	51.72%	-19.44%	9.09%	10.00%	-	-
Horiz. %	153.33%	90.00%	146.67%	96.67%	120.00%	110.00%	100.00%	-
P/EPS	6.49	3.87	13.35	5.71	10.36	5.65	4.71	5.48%
YoY %	67.70%	-71.01%	133.80%	-44.88%	83.36%	19.96%	-	-
Horiz. %	137.79%	82.17%	283.44%	121.23%	219.96%	119.96%	100.00%	-
EY	15.41	25.82	7.49	17.50	9.66	17.68	21.23	-5.19%
YoY %	-40.32%	244.73%	-57.20%	81.16%	-45.36%	-16.72%	-	-
Horiz. %	72.59%	121.62%	35.28%	82.43%	45.50%	83.28%	100.00%	-
DY	6.82	11.11	7.94	9.09	6.90	7.02	8.33	-3.27%
YoY %	-38.61%	39.92%	-12.65%	31.74%	-1.71%	-15.73%	-	-
Horiz. %	81.87%	133.37%	95.32%	109.12%	82.83%	84.27%	100.00%	-
P/NAPS	0.78	0.42	0.61	0.44	0.60	0.63	0.65	3.08%
YoY %	85.71%	-31.15%	38.64%	-26.67%	-4.76%	-3.08%	-	-
Horiz. %	120.00%	64.62%	93.85%	67.69%	92.31%	96.92%	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