[WANGZNG] YoY TTM Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	260,375	285,745	311,940	273,481	239,401	251,572	249,943	0.68%
YoY %	-8.88%	-8.40%	14.06%	14.24%	-4.84%	0.65%	-	-
Horiz. %	104.17%	114.32%	124.80%	109.42%	95.78%	100.65%	100.00%	-
PBT	15,040	17,559	20,281	20,934	14,740	13,699	12,912	2.57%
YoY %	-14.35%	-13.42%	-3.12%	42.02%	7.60%	6.10%	-	-
Horiz. %	116.48%	135.99%	157.07%	162.13%	114.16%	106.10%	100.00%	-
Tax	-5,736	-4,032	-5,152	-8,328	-7,966	-5,149	-3,058	11.04%
YoY %	-42.26%	21.74%	38.14%	-4.54%	-54.71%	-68.38%	-	-
Horiz. %	187.57%	131.85%	168.48%	272.33%	260.50%	168.38%	100.00%	-
NP	9,304	13,527	15,129	12,606	6,774	8,550	9,854	-0.95%
YoY %	-31.22%	-10.59%	20.01%	86.09%	-20.77%	-13.23%	-	-
Horiz. %	94.42%	137.27%	153.53%	127.93%	68.74%	86.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,304	13,527	15,129	12,605	6,856	8,544	9,854	-0.95%
YoY %	-31.22%	-10.59%	20.02%	83.85%	-19.76%	-13.29%	-	-
Horiz. %	94.42%	137.27%	153.53%	127.92%	69.58%	86.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.14%	22.96%	25.40%	39.78%	54.04%	37.59%	23.68%	-
YoY %	66.11%	-9.61%	-36.15%	-26.39%	43.76%	58.74%	-	-
Horiz. %	161.06%	96.96%	107.26%	167.99%	228.21%	158.74%	100.00%	-
Total Cost	251,071	272,218	296,811	260,875	232,627	243,022	240,089	0.74%
YoY %	-7.77%	-8.29%	13.78%	12.14%	-4.28%	1.22%	-	-
Horiz. %	104.57%	113.38%	123.63%	108.66%	96.89%	101.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	185,539	187,125	179,078	169,778	163,602	158,550	152,341	3.33%
YoY %	-0.85%	4.49%	5.48%	3.78%	3.19%	4.08%	-	-
Horiz. %	121.79%	122.83%	117.55%	111.45%	107.39%	104.08%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	6,343	6,343	4,754	3,966	3,970	3,171	3,173	12.23%
YoY %	0.00%	33.42%	19.87%	-0.10%	25.20%	-0.06%	-	-
Horiz. %	199.91%	199.91%	149.83%	124.99%	125.12%	99.94%	100.00%	-
Div Payout %	68.18%	46.89%	31.42%	31.47%	57.92%	37.11%	32.21%	-
YoY %	45.40%	49.24%	-0.16%	-45.67%	56.08%	15.21%	-	-
Horiz. %	211.67%	145.58%	97.55%	97.70%	179.82%	115.21%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	185,539	187,125	179,078	169,778	163,602	158,550	152,341	3.33%
YoY %	-0.85%	4.49%	5.48%	3.78%	3.19%	4.08%	-	-
Horiz. %	121.79%	122.83%	117.55%	111.45%	107.39%	104.08%	100.00%	-
NOSH	160,000	160,000	158,476	158,671	158,837	158,550	158,689	0.13%
YoY %	0.00%	0.96%	-0.12%	-0.10%	0.18%	-0.09%	-	-
Horiz. %	100.83%	100.83%	99.87%	99.99%	100.09%	99.91%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	3.57%	4.73%	4.85%	4.61%	2.83%	3.40%	3.94%	-
YoY %	-24.52%	-2.47%	5.21%	62.90%	-16.76%	-13.71%	-	-
Horiz. %	90.61%	120.05%	123.10%	117.01%	71.83%	86.29%	100.00%	-
ROE	5.01%	7.23%	8.45%	7.42%	4.19%	5.39%	6.47%	-
YoY %	-30.71%	-14.44%	13.88%	77.09%	-22.26%	-16.69%	-	-
Horiz. %	77.43%	111.75%	130.60%	114.68%	64.76%	83.31%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	164.19	180.19	196.84	172.36	150.72	158.67	157.50	0.69%
YoY %	-8.88%	-8.46%	14.20%	14.36%	-5.01%	0.74%	-	-
Horiz. %	104.25%	114.41%	124.98%	109.43%	95.70%	100.74%	100.00%	-
EPS	5.87	8.53	9.55	7.94	4.32	5.39	6.21	-0.93%
YoY %	-31.18%	-10.68%	20.28%	83.80%	-19.85%	-13.20%	-	-
Horiz. %	94.52%	137.36%	153.78%	127.86%	69.57%	86.80%	100.00%	-
DPS	4.00	4.00	3.00	2.50	2.50	2.00	2.00	12.24%
YoY %	0.00%	33.33%	20.00%	0.00%	25.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	150.00%	125.00%	125.00%	100.00%	100.00%	-
NAPS	1.17	1.18	1.13	1.07	1.03	1.00	0.96	3.35%
YoY %	-0.85%	4.42%	5.61%	3.88%	3.00%	4.17%	-	-
Horiz. %	121.88%	122.92%	117.71%	111.46%	107.29%	104.17%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 158,671
RPS	162.43	178.25	194.59	170.60	149.34	156.94	155.92	0.68%
YoY %	-8.88%	-8.40%	14.06%	14.24%	-4.84%	0.65%	-	-
Horiz. %	104.18%	114.32%	124.80%	109.42%	95.78%	100.65%	100.00%	-
EPS	5.80	8.44	9.44	7.86	4.28	5.33	6.15	-0.97%
YoY %	-31.28%	-10.59%	20.10%	83.64%	-19.70%	-13.33%	-	-
Horiz. %	94.31%	137.24%	153.50%	127.80%	69.59%	86.67%	100.00%	-
DPS	3.96	3.96	2.97	2.47	2.48	1.98	1.98	12.24%
YoY %	0.00%	33.33%	20.24%	-0.40%	25.25%	0.00%	-	-
Horiz. %	200.00%	200.00%	150.00%	124.75%	125.25%	100.00%	100.00%	-
NAPS	1.1574	1.1673	1.1171	1.0591	1.0206	0.9891	0.9503	3.33%
YoY %	-0.85%	4.49%	5.48%	3.77%	3.18%	4.08%	-	-
Horiz. %	121.79%	122.83%	117.55%	111.45%	107.40%	104.08%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.41	1.53	0.97	0.46	0.62	0.50	0.55	-
P/RPS	0.86	0.85	0.49	0.27	0.41	0.32	0.35	16.15%
YoY %	1.18%	73.47%	81.48%	-34.15%	28.12%	-8.57%	-	-
Horiz. %	245.71%	242.86%	140.00%	77.14%	117.14%	91.43%	100.00%	-
P/EPS	24.03	17.94	10.16	5.79	14.36	9.28	8.86	18.08%
YoY %	33.95%	76.57%	75.47%	-59.68%	54.74%	4.74%	-	-
Horiz. %	271.22%	202.48%	114.67%	65.35%	162.08%	104.74%	100.00%	-
EY	4.16	5.58	9.84	17.27	6.96	10.78	11.29	-15.32%
YoY %	-25.45%	-43.29%	-43.02%	148.13%	-35.44%	-4.52%	-	-
Horiz. %	36.85%	49.42%	87.16%	152.97%	61.65%	95.48%	100.00%	-
DY	2.84	2.61	3.09	5.43	4.03	4.00	3.64	-4.05%
YoY %	8.81%	-15.53%	-43.09%	34.74%	0.75%	9.89%	-	-
Horiz. %	78.02%	71.70%	84.89%	149.18%	110.71%	109.89%	100.00%	-
P/NAPS	1.21	1.30	0.86	0.43	0.60	0.50	0.57	13.36%
YoY %	-6.92%	51.16%	100.00%	-28.33%	20.00%	-12.28%	-	-
Horiz. %	212.28%	228.07%	150.88%	75.44%	105.26%	87.72%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	14/08/18	11/08/17	30/08/16	27/08/15	27/08/14	22/08/13	24/08/12	-
Price	1.36	1.39	0.88	0.45	0.63	0.44	0.58	-
P/RPS	0.83	0.77	0.45	0.26	0.42	0.28	0.37	14.40%
YoY %	7.79%	71.11%	73.08%	-38.10%	50.00%	-24.32%	-	-
Horiz. %	224.32%	208.11%	121.62%	70.27%	113.51%	75.68%	100.00%	-
P/EPS	23.18	16.30	9.22	5.66	14.60	8.17	9.34	16.34%
YoY %	42.21%	76.79%	62.90%	-61.23%	78.70%	-12.53%	-	-
Horiz. %	248.18%	174.52%	98.72%	60.60%	156.32%	87.47%	100.00%	-
EY	4.31	6.14	10.85	17.65	6.85	12.25	10.71	-14.07%
YoY %	-29.80%	-43.41%	-38.53%	157.66%	-44.08%	14.38%	-	-
Horiz. %	40.24%	57.33%	101.31%	164.80%	63.96%	114.38%	100.00%	-
DY	2.94	2.88	3.41	5.56	3.97	4.55	3.45	-2.62%
YoY %	2.08%	-15.54%	-38.67%	40.05%	-12.75%	31.88%	-	-
Horiz. %	85.22%	83.48%	98.84%	161.16%	115.07%	131.88%	100.00%	-
P/NAPS	1.16	1.18	0.78	0.42	0.61	0.44	0.60	11.60%
YoY %	-1.69%	51.28%	85.71%	-31.15%	38.64%	-26.67%	-	-
Horiz. %	193.33%	196.67%	130.00%	70.00%	101.67%	73.33%	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