[WCT] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	1,694,436	1,827,370	1,600,480	4,666,602	4,612,058	4,293,820	3,875,812	-42.36%
YoY %	-7.27%	14.18%	-65.70%	1.18%	7.41%	10.79%	-	-
Horiz. %	43.72%	47.15%	41.29%	120.40%	119.00%	110.79%	100.00%	-
PBT	220,761	211,578	204,484	211,078	258,312	279,696	277,232	-14.07%
YoY %	4.34%	3.47%	-3.12%	-18.29%	-7.65%	0.89%	-	-
Horiz. %	79.63%	76.32%	73.76%	76.14%	93.18%	100.89%	100.00%	-
Tax	-48,640	-61,306	-53,372	4,786	-4,965	2,682	-3,376	491.13%
YoY %	20.66%	-14.87%	-1,215.17%	196.39%	-285.12%	179.44%	-	-
Horiz. %	1,440.76%	1,815.94%	1,580.92%	-141.77%	147.07%	-79.44%	100.00%	-
NP	172,121	150,272	151,112	215,864	253,346	282,378	273,856	-26.60%
YoY %	14.54%	-0.56%	-30.00%	-14.79%	-10.28%	3.11%	-	-
Horiz. %	62.85%	54.87%	55.18%	78.82%	92.51%	103.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	132,352	137,404	139,792	147,098	152,732	162,352	156,892	-10.71%
YoY %	-3.68%	-1.71%	-4.97%	-3.69%	-5.93%	3.48%	-	-
Horiz. %	84.36%	87.58%	89.10%	93.76%	97.35%	103.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.03%	28.98%	26.10%	-2.27%	1.92%	-0.96%	1.22%	-
YoY %	-23.98%	11.03%	1,249.78%	-218.23%	300.00%	-178.69%	-	-
Horiz. %	1,805.74%	2,375.41%	2,139.34%	-186.07%	157.38%	-78.69%	100.00%	-
Total Cost	1,522,314	1,677,098	1,449,368	4,450,738	4,358,712	4,011,442	3,601,956	-43.65%
YoY %	-9.23%	15.71%	-67.44%	2.11%	8.66%	11.37%	-	-
Horiz. %	42.26%	46.56%	40.24%	123.56%	121.01%	111.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,220,136	1,241,981	1,240,850	1,285,931	1,261,449	1,291,614	1,252,630	-1.73%
YoY %	-1.76%	0.09%	-3.51%	1.94%	-2.34%	3.11%	-	-
Horiz. %	97.41%	99.15%	99.06%	102.66%	100.70%	103.11%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	52,478	78,606	-	78,410	52,233	78,279	-	-
YoY %	-33.24%	0.00%	-	50.12%	-33.27%	0.00%	-	-
Horiz. %	67.04%	100.42%	-	100.17%	66.73%	100.00%	-	-
Div Payout %	39.65%	57.21%	-	53.30%	34.20%	48.22%	-	-
YoY %	-30.69%	0.00%	-	55.85%	-29.08%	0.00%	-	-
Horiz. %	82.23%	118.64%	-	110.54%	70.92%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	1,220,136	1,241,981	1,240,850	1,285,931	1,261,449	1,291,614	1,252,630	-1.73%
YoY %	-1.76%	0.09%	-3.51%	1.94%	-2.34%	3.11%	-	-
Horiz. %	97.41%	99.15%	99.06%	102.66%	100.70%	103.11%	100.00%	-
NOSH	787,184	786,064	785,348	784,104	783,508	782,796	782,894	0.36%
YoY %	0.14%	0.09%	0.16%	0.08%	0.09%	-0.01%	-	-
Horiz. %	100.55%	100.40%	100.31%	100.15%	100.08%	99.99%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	10.16%	8.22%	9.44%	4.63%	5.49%	6.58%	7.07%	-
YoY %	23.60%	-12.92%	103.89%	-15.66%	-16.57%	-6.93%	-	-
Horiz. %	143.71%	116.27%	133.52%	65.49%	77.65%	93.07%	100.00%	-
ROE	10.85%	11.06%	11.27%	11.44%	12.11%	12.57%	12.53%	-
YoY %	-1.90%	-1.86%	-1.49%	-5.53%	-3.66%	0.32%	-	-
Horiz. %	86.59%	88.27%	89.94%	91.30%	96.65%	100.32%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	215.25	232.47	203.79	595.15	588.64	548.52	495.06	-42.57%
YoY %	-7.41%	14.07%	-65.76%	1.11%	7.31%	10.80%	-	-
Horiz. %	43.48%	46.96%	41.16%	120.22%	118.90%	110.80%	100.00%	-
EPS	16.81	17.48	17.80	18.76	19.49	20.74	20.04	-11.04%
YoY %	-3.83%	-1.80%	-5.12%	-3.75%	-6.03%	3.49%	-	-
Horiz. %	83.88%	87.23%	88.82%	93.61%	97.26%	103.49%	100.00%	-
DPS	6.67	10.00	0.00	10.00	6.67	10.00	0.00	-
YoY %	-33.30%	0.00%	0.00%	49.93%	-33.30%	0.00%	-	-
Horiz. %	66.70%	100.00%	0.00%	100.00%	66.70%	100.00%	-	-
NAPS	1.55	1.58	1.58	1.64	1.61	1.65	1.60	-2.09%
YoY %	-1.90%	0.00%	-3.66%	1.86%	-2.42%	3.12%	-	-
Horiz. %	96.88%	98.75%	98.75%	102.50%	100.63%	103.12%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 784,313
RPS	108.63	117.15	102.61	299.18	295.68	275.28	248.48	-42.36%
YoY %	-7.27%	14.17%	-65.70%	1.18%	7.41%	10.79%	-	-
Horiz. %	43.72%	47.15%	41.30%	120.40%	119.00%	110.79%	100.00%	-
EPS	8.49	8.81	8.96	9.43	9.79	10.41	10.06	-10.68%
YoY %	-3.63%	-1.67%	-4.98%	-3.68%	-5.96%	3.48%	-	-
Horiz. %	84.39%	87.57%	89.07%	93.74%	97.32%	103.48%	100.00%	-
DPS	3.36	5.04	0.00	5.03	3.35	5.02	0.00	-
YoY %	-33.33%	0.00%	0.00%	50.15%	-33.27%	0.00%	-	-
Horiz. %	66.93%	100.40%	0.00%	100.20%	66.73%	100.00%	-	-
NAPS	0.7822	0.7962	0.7955	0.8244	0.8087	0.8281	0.8031	-1.74%
YoY %	-1.76%	0.09%	-3.51%	1.94%	-2.34%	3.11%	-	-
Horiz. %	97.40%	99.14%	99.05%	102.65%	100.70%	103.11%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	3.05	2.74	2.75	2.60	2.80	2.09	1.08	-
P/RPS	1.42	1.18	1.35	0.44	0.48	0.38	0.22	246.27%
YoY %	20.34%	-12.59%	206.82%	-8.33%	26.32%	72.73%	-	-
Horiz. %	645.45%	536.36%	613.64%	200.00%	218.18%	172.73%	100.00%	-
P/EPS	18.14	15.68	15.45	13.86	14.36	10.08	5.39	124.41%
YoY %	15.69%	1.49%	11.47%	-3.48%	42.46%	87.01%	-	-
Horiz. %	336.55%	290.91%	286.64%	257.14%	266.42%	187.01%	100.00%	-
EY	5.51	6.38	6.47	7.22	6.96	9.92	18.56	-55.46%
YoY %	-13.64%	-1.39%	-10.39%	3.74%	-29.84%	-46.55%	-	-
Horiz. %	29.69%	34.38%	34.86%	38.90%	37.50%	53.45%	100.00%	-
DY	2.19	3.65	0.00	3.85	2.38	4.78	0.00	-
YoY %	-40.00%	0.00%	0.00%	61.76%	-50.21%	0.00%	-	-
Horiz. %	45.82%	76.36%	0.00%	80.54%	49.79%	100.00%	-	-
P/NAPS	1.97	1.73	1.74	1.59	1.74	1.27	0.68	103.09%
YoY %	13.87%	-0.57%	9.43%	-8.62%	37.01%	86.76%	-	-
Horiz. %	289.71%	254.41%	255.88%	233.82%	255.88%	186.76%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	18/11/10	19/08/10	21/05/10	24/02/10	18/11/09	18/08/09	21/05/09	-
Price	3.02	2.82	2.57	2.65	2.66	2.62	1.98	-
P/RPS	1.40	1.21	1.26	0.45	0.45	0.48	0.40	130.34%
YoY %	15.70%	-3.97%	180.00%	0.00%	-6.25%	20.00%	-	-
Horiz. %	350.00%	302.50%	315.00%	112.50%	112.50%	120.00%	100.00%	-
P/EPS	17.96	16.13	14.44	14.13	13.65	12.63	9.88	48.89%
YoY %	11.35%	11.70%	2.19%	3.52%	8.08%	27.83%	-	-
Horiz. %	181.78%	163.26%	146.15%	143.02%	138.16%	127.83%	100.00%	-
EY	5.57	6.20	6.93	7.08	7.33	7.92	10.12	-32.81%
YoY %	-10.16%	-10.53%	-2.12%	-3.41%	-7.45%	-21.74%	-	-
Horiz. %	55.04%	61.26%	68.48%	69.96%	72.43%	78.26%	100.00%	-
DY	2.21	3.55	0.00	3.77	2.51	3.82	0.00	-
YoY %	-37.75%	0.00%	0.00%	50.20%	-34.29%	0.00%	-	-
Horiz. %	57.85%	92.93%	0.00%	98.69%	65.71%	100.00%	-	-
P/NAPS	1.95	1.78	1.63	1.62	1.65	1.59	1.24	35.19%
YoY %	9.55%	9.20%	0.62%	-1.82%	3.77%	28.23%	-	-
Horiz. %	157.26%	143.55%	131.45%	130.65%	133.06%	128.23%	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