[WANGZNG] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Annualized Quarter Result
Revenue	259,002	305,616	266,836	227,626	242,210	258,194	270,128	-0.69%
YoY %	-15.25%	14.53%	17.23%	-6.02%	-6.19%	-4.42%	-	-
Horiz. %	95.88%	113.14%	98.78%	84.27%	89.66%	95.58%	100.00%	-
PBT	17,616	25,560	18,468	13,362	17,522	12,816	21,236	-3.06%
YoY %	-31.08%	38.40%	38.21%	-23.74%	36.72%	-39.65%	-	-
Horiz. %	82.95%	120.36%	86.97%	62.92%	82.51%	60.35%	100.00%	-
Tax	-4,574	-4,066	-30	-5,876	-5,300	-3,940	-5,236	-2.22%
YoY %	-12.49%	-13,453.33%	99.49%	-10.87%	-34.52%	24.75%	-	-
Horiz. %	87.36%	77.65%	0.57%	112.22%	101.22%	75.25%	100.00%	-
NP	13,042	21,494	18,438	7,486	12,222	8,876	16,000	-3.34%
YoY %	-39.32%	16.57%	146.30%	-38.75%	37.70%	-44.53%	-	-
Horiz. %	81.51%	134.34%	115.24%	46.79%	76.39%	55.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,042	21,494	18,438	7,484	12,216	8,876	16,000	-3.34%
YoY %	-39.32%	16.57%	146.37%	-38.74%	37.63%	-44.53%	-	-
Horiz. %	81.51%	134.34%	115.24%	46.77%	76.35%	55.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.97%	15.91%	0.16%	43.98%	30.25%	30.74%	24.66%	-
YoY %	63.23%	9,843.75%	-99.64%	45.39%	-1.59%	24.66%	-	-
Horiz. %	105.31%	64.52%	0.65%	178.35%	122.67%	124.66%	100.00%	-
Total Cost	245,960	284,122	248,398	220,140	229,988	249,318	254,128	-0.54%
YoY %	-13.43%	14.38%	12.84%	-4.28%	-7.75%	-1.89%	-	-
Horiz. %	96.79%	111.80%	97.75%	86.63%	90.50%	98.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	187,125	179,116	169,781	163,316	158,649	152,159	144,444	4.40%
YoY %	4.47%	5.50%	3.96%	2.94%	4.27%	5.34%	-	-
Horiz. %	129.55%	124.00%	117.54%	113.07%	109.83%	105.34%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	9,514	9,510	7,933	7,927	6,345	6,340	6,349	6.96%
YoY %	0.04%	19.88%	0.08%	24.93%	0.08%	-0.14%	-	-
Horiz. %	149.85%	149.79%	124.95%	124.85%	99.94%	99.86%	100.00%	-
Div Payout %	72.96%	44.25%	43.03%	105.93%	51.95%	71.43%	39.68%	-
YoY %	64.88%	2.84%	-59.38%	103.91%	-27.27%	80.02%	-	-
Horiz. %	183.87%	111.52%	108.44%	266.96%	130.92%	180.02%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	187,125	179,116	169,781	163,316	158,649	152,159	144,444	4.40%
YoY %	4.47%	5.50%	3.96%	2.94%	4.27%	5.34%	-	-
Horiz. %	129.55%	124.00%	117.54%	113.07%	109.83%	105.34%	100.00%	-
NOSH	160,000	158,510	158,674	158,559	158,649	158,500	158,730	0.13%
YoY %	0.94%	-0.10%	0.07%	-0.06%	0.09%	-0.14%	-	-
Horiz. %	100.80%	99.86%	99.96%	99.89%	99.95%	99.86%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	5.04%	7.03%	6.91%	3.29%	5.05%	3.44%	5.92%	-
YoY %	-28.31%	1.74%	110.03%	-34.85%	46.80%	-41.89%	-	-
Horiz. %	85.14%	118.75%	116.72%	55.57%	85.30%	58.11%	100.00%	-
ROE	6.97%	12.00%	10.86%	4.58%	7.70%	5.83%	11.08%	-
YoY %	-41.92%	10.50%	137.12%	-40.52%	32.08%	-47.38%	-	-
Horiz. %	62.91%	108.30%	98.01%	41.34%	69.49%	52.62%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	163.32	192.81	168.17	143.56	152.67	162.90	170.18	-0.68%
YoY %	-15.29%	14.65%	17.14%	-5.97%	-6.28%	-4.28%	-	-
Horiz. %	95.97%	113.30%	98.82%	84.36%	89.71%	95.72%	100.00%	-
EPS	8.22	13.56	11.62	4.72	7.70	5.60	10.08	-3.33%
YoY %	-39.38%	16.70%	146.19%	-38.70%	37.50%	-44.44%	-	-
Horiz. %	81.55%	134.52%	115.28%	46.83%	76.39%	55.56%	100.00%	-
DPS	6.00	6.00	5.00	5.00	4.00	4.00	4.00	6.98%
YoY %	0.00%	20.00%	0.00%	25.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	125.00%	125.00%	100.00%	100.00%	100.00%	-
NAPS	1.18	1.13	1.07	1.03	1.00	0.96	0.91	4.42%
YoY %	4.42%	5.61%	3.88%	3.00%	4.17%	5.49%	-	-
Horiz. %	129.67%	124.18%	117.58%	113.19%	109.89%	105.49%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 158,837
RPS	161.57	190.65	166.46	142.00	151.10	161.07	168.51	-0.69%
YoY %	-15.25%	14.53%	17.23%	-6.02%	-6.19%	-4.42%	-	-
Horiz. %	95.88%	113.14%	98.78%	84.27%	89.67%	95.58%	100.00%	-
EPS	8.14	13.41	11.50	4.67	7.62	5.54	9.98	-3.33%
YoY %	-39.30%	16.61%	146.25%	-38.71%	37.55%	-44.49%	-	-
Horiz. %	81.56%	134.37%	115.23%	46.79%	76.35%	55.51%	100.00%	-
DPS	5.94	5.93	4.95	4.95	3.96	3.96	3.96	6.98%
YoY %	0.17%	19.80%	0.00%	25.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	149.75%	125.00%	125.00%	100.00%	100.00%	100.00%	-
NAPS	1.1673	1.1174	1.0591	1.0188	0.9897	0.9492	0.9011	4.40%
YoY %	4.47%	5.50%	3.96%	2.94%	4.27%	5.34%	-	-
Horiz. %	129.54%	124.00%	117.53%	113.06%	109.83%	105.34%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.53	0.97	0.46	0.62	0.50	0.55	0.58	-
P/RPS	0.94	0.50	0.27	0.43	0.33	0.34	0.34	18.45%
YoY %	88.00%	85.19%	-37.21%	30.30%	-2.94%	0.00%	-	-
Horiz. %	276.47%	147.06%	79.41%	126.47%	97.06%	100.00%	100.00%	-
P/EPS	18.60	7.15	3.96	13.14	6.49	9.82	5.75	21.58%
YoY %	160.14%	80.56%	-69.86%	102.47%	-33.91%	70.78%	-	-
Horiz. %	323.48%	124.35%	68.87%	228.52%	112.87%	170.78%	100.00%	-
EY	5.38	13.98	25.26	7.61	15.40	10.18	17.38	-17.73%
YoY %	-61.52%	-44.66%	231.93%	-50.58%	51.28%	-41.43%	-	-
Horiz. %	30.96%	80.44%	145.34%	43.79%	88.61%	58.57%	100.00%	-
DY	3.92	6.19	10.87	8.06	8.00	7.27	6.90	-8.98%
YoY %	-36.67%	-43.05%	34.86%	0.75%	10.04%	5.36%	-	-
Horiz. %	56.81%	89.71%	157.54%	116.81%	115.94%	105.36%	100.00%	-
P/NAPS	1.30	0.86	0.43	0.60	0.50	0.57	0.64	12.52%
YoY %	51.16%	100.00%	-28.33%	20.00%	-12.28%	-10.94%	-	-
Horiz. %	203.12%	134.38%	67.19%	93.75%	78.12%	89.06%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	11/08/17	30/08/16	27/08/15	27/08/14	22/08/13	24/08/12	26/08/11	-
Price	1.39	0.88	0.45	0.63	0.44	0.58	0.57	-
P/RPS	0.85	0.46	0.27	0.44	0.29	0.36	0.33	17.06%
YoY %	84.78%	70.37%	-38.64%	51.72%	-19.44%	9.09%	-	-
Horiz. %	257.58%	139.39%	81.82%	133.33%	87.88%	109.09%	100.00%	-
P/EPS	16.90	6.49	3.87	13.35	5.71	10.36	5.65	20.01%
YoY %	160.40%	67.70%	-71.01%	133.80%	-44.88%	83.36%	-	-
Horiz. %	299.12%	114.87%	68.50%	236.28%	101.06%	183.36%	100.00%	-
EY	5.92	15.41	25.82	7.49	17.50	9.66	17.68	-16.65%
YoY %	-61.58%	-40.32%	244.73%	-57.20%	81.16%	-45.36%	-	-
Horiz. %	33.48%	87.16%	146.04%	42.36%	98.98%	54.64%	100.00%	-
DY	4.32	6.82	11.11	7.94	9.09	6.90	7.02	-7.76%
YoY %	-36.66%	-38.61%	39.92%	-12.65%	31.74%	-1.71%	-	-
Horiz. %	61.54%	97.15%	158.26%	113.11%	129.49%	98.29%	100.00%	-
P/NAPS	1.18	0.78	0.42	0.61	0.44	0.60	0.63	11.01%
YoY %	51.28%	85.71%	-31.15%	38.64%	-26.67%	-4.76%	-	-
Horiz. %	187.30%	123.81%	66.67%	96.83%	69.84%	95.24%	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