[WANGZNG] YoY TTM Result on 31-Mar-2010 [#1]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	265,897	246,249	237,495	227,548	218,452	217,115	176,008	7.11%
YoY %	7.98%	3.69%	4.37%	4.16%	0.62%	23.36%	-	-
Horiz. %	151.07%	139.91%	134.93%	129.28%	124.11%	123.36%	100.00%	-
PBT	14,979	14,439	16,599	21,230	10,103	14,748	15,965	-1.05%
YoY %	3.74%	-13.01%	-21.81%	110.14%	-31.50%	-7.62%	-	-
Horiz. %	93.82%	90.44%	103.97%	132.98%	63.28%	92.38%	100.00%	-
Tax	-5,349	-3,252	-4,308	-5,492	-2,596	-3,949	-4,022	4.86%
YoY %	-64.48%	24.51%	21.56%	-111.56%	34.26%	1.82%	-	-
Horiz. %	132.99%	80.86%	107.11%	136.55%	64.55%	98.18%	100.00%	-
NP	9,630	11,187	12,291	15,738	7,507	10,799	11,943	-3.52%
YoY %	-13.92%	-8.98%	-21.90%	109.64%	-30.48%	-9.58%	-	-
Horiz. %	80.63%	93.67%	102.91%	131.78%	62.86%	90.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,625	11,187	12,291	15,738	7,507	10,799	11,943	-3.52%
YoY %	-13.96%	-8.98%	-21.90%	109.64%	-30.48%	-9.58%	-	-
Horiz. %	80.59%	93.67%	102.91%	131.78%	62.86%	90.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.71%	22.52%	25.95%	25.87%	25.70%	26.78%	25.19%	-
YoY %	58.57%	-13.22%	0.31%	0.66%	-4.03%	6.31%	-	-
Horiz. %	141.76%	89.40%	103.02%	102.70%	102.02%	106.31%	100.00%	-
Total Cost	256,267	235,062	225,204	211,810	210,945	206,316	164,065	7.70%
YoY %	9.02%	4.38%	6.32%	0.41%	2.24%	25.75%	-	-
Horiz. %	156.20%	143.27%	137.27%	129.10%	128.57%	125.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	155,530	148,494	139,730	105,525	92,323	87,784	77,442	12.31%
YoY %	4.74%	6.27%	32.41%	14.30%	5.17%	13.35%	-	-
Horiz. %	200.83%	191.75%	180.43%	136.26%	119.22%	113.35%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	3,173	3,173	2,970	1,898	-	2,524	4,200	-4.56%
YoY %	0.00%	6.84%	56.48%	0.00%	-	-39.90%	-	-
Horiz. %	75.55%	75.55%	70.71%	45.19%	-	60.10%	100.00%	-
Div Payout %	32.97%	28.37%	24.16%	12.06%	-	23.38%	35.17%	-
YoY %	16.21%	17.43%	100.33%	0.00%	-	-33.52%	-	-
Horiz. %	93.74%	80.67%	68.69%	34.29%	-	66.48%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	155,530	148,494	139,730	105,525	92,323	87,784	77,442	12.31%
YoY %	4.74%	6.27%	32.41%	14.30%	5.17%	13.35%	-	-
Horiz. %	200.83%	191.75%	180.43%	136.26%	119.22%	113.35%	100.00%	-
NOSH	158,704	157,972	158,785	118,567	119,900	120,252	119,142	4.89%
YoY %	0.46%	-0.51%	33.92%	-1.11%	-0.29%	0.93%	-	-
Horiz. %	133.21%	132.59%	133.27%	99.52%	100.64%	100.93%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	3.62%	4.54%	5.18%	6.92%	3.44%	4.97%	6.79%	-
YoY %	-20.26%	-12.36%	-25.14%	101.16%	-30.78%	-26.80%	-	-
Horiz. %	53.31%	66.86%	76.29%	101.91%	50.66%	73.20%	100.00%	-
ROE	6.19%	7.53%	8.80%	14.91%	8.13%	12.30%	15.42%	-
YoY %	-17.80%	-14.43%	-40.98%	83.39%	-33.90%	-20.23%	-	-
Horiz. %	40.14%	48.83%	57.07%	96.69%	52.72%	79.77%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	167.54	155.88	149.57	191.91	182.19	180.55	147.73	2.11%
YoY %	7.48%	4.22%	-22.06%	5.34%	0.91%	22.22%	-	-
Horiz. %	113.41%	105.52%	101.25%	129.91%	123.33%	122.22%	100.00%	-
EPS	6.06	7.08	7.74	13.27	6.26	8.98	10.02	-8.03%
YoY %	-14.41%	-8.53%	-41.67%	111.98%	-30.29%	-10.38%	-	-
Horiz. %	60.48%	70.66%	77.25%	132.44%	62.48%	89.62%	100.00%	-
DPS	2.00	2.00	1.87	1.58	0.00	2.10	3.50	-8.89%
YoY %	0.00%	6.95%	18.35%	0.00%	0.00%	-40.00%	-	-
Horiz. %	57.14%	57.14%	53.43%	45.14%	0.00%	60.00%	100.00%	-
NAPS	0.98	0.94	0.88	0.89	0.77	0.73	0.65	7.07%
YoY %	4.26%	6.82%	-1.12%	15.58%	5.48%	12.31%	-	-
Horiz. %	150.77%	144.62%	135.38%	136.92%	118.46%	112.31%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 118,567
RPS	165.87	153.62	148.15	141.95	136.28	135.44	109.80	7.11%
YoY %	7.97%	3.69%	4.37%	4.16%	0.62%	23.35%	-	-
Horiz. %	151.07%	139.91%	134.93%	129.28%	124.12%	123.35%	100.00%	-
EPS	6.00	6.98	7.67	9.82	4.68	6.74	7.45	-3.54%
YoY %	-14.04%	-9.00%	-21.89%	109.83%	-30.56%	-9.53%	-	-
Horiz. %	80.54%	93.69%	102.95%	131.81%	62.82%	90.47%	100.00%	-
DPS	1.98	1.98	1.85	1.18	0.00	1.57	2.62	-4.55%
YoY %	0.00%	7.03%	56.78%	0.00%	0.00%	-40.08%	-	-
Horiz. %	75.57%	75.57%	70.61%	45.04%	0.00%	59.92%	100.00%	-
NAPS	0.9702	0.9263	0.8717	0.6583	0.5759	0.5476	0.4831	12.31%
YoY %	4.74%	6.26%	32.42%	14.31%	5.17%	13.35%	-	-
Horiz. %	200.83%	191.74%	180.44%	136.27%	119.21%	113.35%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	0.46	0.55	0.58	0.49	0.43	0.50	0.70	-
P/RPS	0.27	0.35	0.39	0.26	0.24	0.28	0.47	-8.81%
YoY %	-22.86%	-10.26%	50.00%	8.33%	-14.29%	-40.43%	-	-
Horiz. %	57.45%	74.47%	82.98%	55.32%	51.06%	59.57%	100.00%	-
P/EPS	7.58	7.77	7.49	3.69	6.87	5.57	6.98	1.38%
YoY %	-2.45%	3.74%	102.98%	-46.29%	23.34%	-20.20%	-	-
Horiz. %	108.60%	111.32%	107.31%	52.87%	98.42%	79.80%	100.00%	-
EY	13.18	12.88	13.35	27.09	14.56	17.96	14.32	-1.37%
YoY %	2.33%	-3.52%	-50.72%	86.06%	-18.93%	25.42%	-	-
Horiz. %	92.04%	89.94%	93.23%	189.18%	101.68%	125.42%	100.00%	-
DY	4.35	3.64	3.22	3.22	0.00	4.20	5.00	-2.29%
YoY %	19.51%	13.04%	0.00%	0.00%	0.00%	-16.00%	-	-
Horiz. %	87.00%	72.80%	64.40%	64.40%	0.00%	84.00%	100.00%	-
P/NAPS	0.47	0.59	0.66	0.55	0.56	0.68	1.08	-12.93%
YoY %	-20.34%	-10.61%	20.00%	-1.79%	-17.65%	-37.04%	-	-
Horiz. %	43.52%	54.63%	61.11%	50.93%	51.85%	62.96%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	23/05/13	25/05/12	19/05/11	25/05/10	21/05/09	22/05/08	24/05/07	-
Price	0.46	0.54	0.58	0.50	0.50	0.50	0.68	-
P/RPS	0.27	0.35	0.39	0.26	0.27	0.28	0.46	-8.48%
YoY %	-22.86%	-10.26%	50.00%	-3.70%	-3.57%	-39.13%	-	-
Horiz. %	58.70%	76.09%	84.78%	56.52%	58.70%	60.87%	100.00%	-
P/EPS	7.58	7.63	7.49	3.77	7.99	5.57	6.78	1.87%
YoY %	-0.66%	1.87%	98.67%	-52.82%	43.45%	-17.85%	-	-
Horiz. %	111.80%	112.54%	110.47%	55.60%	117.85%	82.15%	100.00%	-
EY	13.18	13.11	13.35	26.55	12.52	17.96	14.74	-1.84%
YoY %	0.53%	-1.80%	-49.72%	112.06%	-30.29%	21.85%	-	-
Horiz. %	89.42%	88.94%	90.57%	180.12%	84.94%	121.85%	100.00%	-
DY	4.35	3.70	3.22	3.16	0.00	4.20	5.15	-2.77%
YoY %	17.57%	14.91%	1.90%	0.00%	0.00%	-18.45%	-	-
Horiz. %	84.47%	71.84%	62.52%	61.36%	0.00%	81.55%	100.00%	-
P/NAPS	0.47	0.57	0.66	0.56	0.65	0.68	1.05	-12.52%
YoY %	-17.54%	-13.64%	17.86%	-13.85%	-4.41%	-35.24%	-	-
Horiz. %	44.76%	54.29%	62.86%	53.33%	61.90%	64.76%	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