[WANGZNG] YoY 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
Quarter Result
Revenue	62,266	77,989	65,247	56,227	54,850	69,175	65,481	-0.83%
YoY %	-20.16%	19.53%	16.04%	2.51%	-20.71%	5.64%	-	-
Horiz. %	95.09%	119.10%	99.64%	85.87%	83.76%	105.64%	100.00%	-
PBT	4,122	9,508	5,745	2,600	3,317	4,597	6,124	-6.37%
YoY %	-56.65%	65.50%	120.96%	-21.62%	-27.84%	-24.93%	-	-
Horiz. %	67.31%	155.26%	93.81%	42.46%	54.16%	75.07%	100.00%	-
Tax	-529	-1,188	824	-1,233	-1,128	-1,328	-1,522	-16.13%
YoY %	55.47%	-244.17%	166.83%	-9.31%	15.06%	12.75%	-	-
Horiz. %	34.76%	78.06%	-54.14%	81.01%	74.11%	87.25%	100.00%	-
NP	3,593	8,320	6,569	1,367	2,189	3,269	4,602	-4.03%
YoY %	-56.81%	26.66%	380.54%	-37.55%	-33.04%	-28.97%	-	-
Horiz. %	78.07%	180.79%	142.74%	29.70%	47.57%	71.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,593	8,320	6,569	1,367	2,188	3,269	4,602	-4.03%
YoY %	-56.81%	26.66%	380.54%	-37.52%	-33.07%	-28.97%	-	-
Horiz. %	78.07%	180.79%	142.74%	29.70%	47.54%	71.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.83%	12.49%	-14.34%	47.42%	34.01%	28.89%	24.85%	-
YoY %	2.72%	187.10%	-130.24%	39.43%	17.72%	16.26%	-	-
Horiz. %	51.63%	50.26%	-57.71%	190.82%	136.86%	116.26%	100.00%	-
Total Cost	58,673	69,669	58,678	54,860	52,661	65,906	60,879	-0.61%
YoY %	-15.78%	18.73%	6.96%	4.18%	-20.10%	8.26%	-	-
Horiz. %	96.38%	114.44%	96.38%	90.11%	86.50%	108.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	187,125	179,078	169,778	163,602	158,550	152,341	144,407	4.40%
YoY %	4.49%	5.48%	3.78%	3.19%	4.08%	5.49%	-	-
Horiz. %	129.58%	124.01%	117.57%	113.29%	109.79%	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
Dividend
Div	4,757	4,754	3,966	3,970	3,171	3,173	3,173	6.97%
YoY %	0.06%	19.87%	-0.10%	25.20%	-0.06%	0.00%	-	-
Horiz. %	149.92%	149.83%	124.99%	125.12%	99.94%	100.00%	100.00%	-
Div Payout %	132.41%	57.14%	60.39%	290.49%	144.93%	97.09%	68.97%	-
YoY %	131.73%	-5.38%	-79.21%	100.43%	49.27%	40.77%	-	-
Horiz. %	191.98%	82.85%	87.56%	421.18%	210.13%	140.77%	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	179,078	169,778	163,602	158,550	152,341	144,407	4.40%
YoY %	4.49%	5.48%	3.78%	3.19%	4.08%	5.49%	-	-
Horiz. %	129.58%	124.01%	117.57%	113.29%	109.79%	105.49%	100.00%	-
NOSH	160,000	158,476	158,671	158,837	158,550	158,689	158,689	0.13%
YoY %	0.96%	-0.12%	-0.10%	0.18%	-0.09%	0.00%	-	-
Horiz. %	100.83%	99.87%	99.99%	100.09%	99.91%	100.00%	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	5.77%	10.67%	10.07%	2.43%	3.99%	4.73%	7.03%	-
YoY %	-45.92%	5.96%	314.40%	-39.10%	-15.64%	-32.72%	-	-
Horiz. %	82.08%	151.78%	143.24%	34.57%	56.76%	67.28%	100.00%	-
ROE	1.92%	4.65%	3.87%	0.84%	1.38%	2.15%	3.19%	-
YoY %	-58.71%	20.16%	360.71%	-39.13%	-35.81%	-32.60%	-	-
Horiz. %	60.19%	145.77%	121.32%	26.33%	43.26%	67.40%	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	39.26	49.21	41.12	35.40	34.59	43.59	41.26	-0.82%
YoY %	-20.22%	19.67%	16.16%	2.34%	-20.65%	5.65%	-	-
Horiz. %	95.15%	119.27%	99.66%	85.80%	83.83%	105.65%	100.00%	-
EPS	2.27	5.25	4.14	0.86	1.38	2.06	2.90	-3.99%
YoY %	-56.76%	26.81%	381.40%	-37.68%	-33.01%	-28.97%	-	-
Horiz. %	78.28%	181.03%	142.76%	29.66%	47.59%	71.03%	100.00%	-
DPS	3.00	3.00	2.50	2.50	2.00	2.00	2.00	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	38.84	48.65	40.70	35.08	34.22	43.15	40.85	-0.83%
YoY %	-20.16%	19.53%	16.02%	2.51%	-20.70%	5.63%	-	-
Horiz. %	95.08%	119.09%	99.63%	85.88%	83.77%	105.63%	100.00%	-
EPS	2.24	5.19	4.10	0.85	1.36	2.04	2.87	-4.04%
YoY %	-56.84%	26.59%	382.35%	-37.50%	-33.33%	-28.92%	-	-
Horiz. %	78.05%	180.84%	142.86%	29.62%	47.39%	71.08%	100.00%	-
DPS	2.97	2.97	2.47	2.48	1.98	1.98	1.98	6.98%
YoY %	0.00%	20.24%	-0.40%	25.25%	0.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	124.75%	125.25%	100.00%	100.00%	100.00%	-
NAPS	1.1673	1.1171	1.0591	1.0206	0.9891	0.9503	0.9008	4.40%
YoY %	4.49%	5.48%	3.77%	3.18%	4.08%	5.50%	-	-
Horiz. %	129.58%	124.01%	117.57%	113.30%	109.80%	105.50%	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	3.90	1.97	1.12	1.75	1.45	1.26	1.41	18.46%
YoY %	97.97%	75.89%	-36.00%	20.69%	15.08%	-10.64%	-	-
Horiz. %	276.60%	139.72%	79.43%	124.11%	102.84%	89.36%	100.00%	-
P/EPS	67.53	18.48	11.11	72.04	36.23	26.70	20.00	22.46%
YoY %	265.42%	66.34%	-84.58%	98.84%	35.69%	33.50%	-	-
Horiz. %	337.65%	92.40%	55.55%	360.20%	181.15%	133.50%	100.00%	-
EY	1.48	5.41	9.00	1.39	2.76	3.75	5.00	-18.34%
YoY %	-72.64%	-39.89%	547.48%	-49.64%	-26.40%	-25.00%	-	-
Horiz. %	29.60%	108.20%	180.00%	27.80%	55.20%	75.00%	100.00%	-
DY	1.96	3.09	5.43	4.03	4.00	3.64	3.45	-8.98%
YoY %	-36.57%	-43.09%	34.74%	0.75%	9.89%	5.51%	-	-
Horiz. %	56.81%	89.57%	157.39%	116.81%	115.94%	105.51%	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	3.54	1.79	1.09	1.78	1.27	1.33	1.38	16.98%
YoY %	97.77%	64.22%	-38.76%	40.16%	-4.51%	-3.62%	-	-
Horiz. %	256.52%	129.71%	78.99%	128.99%	92.03%	96.38%	100.00%	-
P/EPS	61.35	16.76	10.87	73.20	31.88	28.16	19.66	20.86%
YoY %	266.05%	54.19%	-85.15%	129.61%	13.21%	43.23%	-	-
Horiz. %	312.05%	85.25%	55.29%	372.33%	162.16%	143.23%	100.00%	-
EY	1.63	5.97	9.20	1.37	3.14	3.55	5.09	-17.27%
YoY %	-72.70%	-35.11%	571.53%	-56.37%	-11.55%	-30.26%	-	-
Horiz. %	32.02%	117.29%	180.75%	26.92%	61.69%	69.74%	100.00%	-
DY	2.16	3.41	5.56	3.97	4.55	3.45	3.51	-7.76%
YoY %	-36.66%	-38.67%	40.05%	-12.75%	31.88%	-1.71%	-	-
Horiz. %	61.54%	97.15%	158.40%	113.11%	129.63%	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