[WANGZNG] YoY Cumulative 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
Cumulative Result
Revenue	152,808	133,418	113,813	121,105	129,097	135,064	119,140	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	12,780	9,234	6,681	8,761	6,408	10,618	10,079	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	-2,033	-15	-2,938	-2,650	-1,970	-2,618	-2,520	-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	10,747	9,219	3,743	6,111	4,438	8,000	7,559	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	10,747	9,219	3,742	6,108	4,438	8,000	7,559	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	142,061	124,199	110,070	114,994	124,659	127,064	111,581	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	4,755	3,966	3,963	3,172	3,170	3,174	2,966	8.17%
YoY %	19.89%	0.08%	24.94%	0.06%	-0.13%	7.01%	-	-
Horiz. %	160.32%	133.72%	133.61%	106.95%	106.88%	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	6.00%	5.43%	2.29%	3.85%	2.92%	5.54%	6.92%	-
YoY %	10.50%	137.12%	-40.52%	31.85%	-47.29%	-19.94%	-	-
Horiz. %	86.71%	78.47%	33.09%	55.64%	42.20%	80.06%	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	96.40	84.08	71.78	76.34	81.45	85.09	100.40	-0.67%
YoY %	14.65%	17.14%	-5.97%	-6.27%	-4.28%	-15.25%	-	-
Horiz. %	96.02%	83.75%	71.49%	76.04%	81.13%	84.75%	100.00%	-
EPS	6.78	5.81	2.36	3.85	2.80	5.04	6.37	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	3.00	2.50	2.50	2.00	2.00	2.00	2.50	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	95.32	83.23	71.00	75.55	80.53	84.26	74.32	4.23%
YoY %	14.53%	17.23%	-6.02%	-6.18%	-4.43%	13.37%	-	-
Horiz. %	128.26%	111.99%	95.53%	101.66%	108.36%	113.37%	100.00%	-
EPS	6.70	5.75	2.33	3.81	2.77	4.99	4.72	6.00%
YoY %	16.52%	146.78%	-38.85%	37.55%	-44.49%	5.72%	-	-
Horiz. %	141.95%	121.82%	49.36%	80.72%	58.69%	105.72%	100.00%	-
DPS	2.97	2.47	2.47	1.98	1.98	1.98	1.85	8.20%
YoY %	20.24%	0.00%	24.75%	0.00%	0.00%	7.03%	-	-
Horiz. %	160.54%	133.51%	133.51%	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	1.01	0.55	0.86	0.66	0.68	0.68	0.53	11.33%
YoY %	83.64%	-36.05%	30.30%	-2.94%	0.00%	28.30%	-	-
Horiz. %	190.57%	103.77%	162.26%	124.53%	128.30%	128.30%	100.00%	-
P/EPS	14.31	7.92	26.27	12.99	19.64	11.51	8.32	9.45%
YoY %	80.68%	-69.85%	102.23%	-33.86%	70.63%	38.34%	-	-
Horiz. %	172.00%	95.19%	315.75%	156.13%	236.06%	138.34%	100.00%	-
EY	6.99	12.63	3.81	7.70	5.09	8.69	12.02	-8.63%
YoY %	-44.66%	231.50%	-50.52%	51.28%	-41.43%	-27.70%	-	-
Horiz. %	58.15%	105.07%	31.70%	64.06%	42.35%	72.30%	100.00%	-
DY	3.09	5.43	4.03	4.00	3.64	3.45	4.72	-6.81%
YoY %	-43.09%	34.74%	0.75%	9.89%	5.51%	-26.91%	-	-
Horiz. %	65.47%	115.04%	85.38%	84.75%	77.12%	73.09%	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	0.91	0.54	0.88	0.58	0.71	0.67	0.60	7.18%
YoY %	68.52%	-38.64%	51.72%	-18.31%	5.97%	11.67%	-	-
Horiz. %	151.67%	90.00%	146.67%	96.67%	118.33%	111.67%	100.00%	-
P/EPS	12.98	7.75	26.69	11.43	20.71	11.31	9.42	5.48%
YoY %	67.48%	-70.96%	133.51%	-44.81%	83.11%	20.06%	-	-
Horiz. %	137.79%	82.27%	283.33%	121.34%	219.85%	120.06%	100.00%	-
EY	7.70	12.91	3.75	8.75	4.83	8.84	10.62	-5.21%
YoY %	-40.36%	244.27%	-57.14%	81.16%	-45.36%	-16.76%	-	-
Horiz. %	72.50%	121.56%	35.31%	82.39%	45.48%	83.24%	100.00%	-
DY	3.41	5.56	3.97	4.55	3.45	3.51	4.17	-3.29%
YoY %	-38.67%	40.05%	-12.75%	31.88%	-1.71%	-15.83%	-	-
Horiz. %	81.77%	133.33%	95.20%	109.11%	82.73%	84.17%	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