[WCT] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	3,808,997	3,471,868	3,724,988	3,681,204	2,781,701	2,599,842	2,638,078	27.60%
YoY %	9.71%	-6.80%	1.19%	32.34%	7.00%	-1.45%	-	-
Horiz. %	144.39%	131.61%	141.20%	139.54%	105.44%	98.55%	100.00%	-
PBT	158,840	270,565	321,014	306,444	283,530	268,624	261,700	-28.20%
YoY %	-41.29%	-15.72%	4.75%	8.08%	5.55%	2.65%	-	-
Horiz. %	60.70%	103.39%	122.66%	117.10%	108.34%	102.65%	100.00%	-
Tax	-13,052	-25,149	-38,352	-41,172	-54,404	-53,078	-64,488	-65.36%
YoY %	48.10%	34.43%	6.85%	24.32%	-2.50%	17.69%	-	-
Horiz. %	20.24%	39.00%	59.47%	63.84%	84.36%	82.31%	100.00%	-
NP	145,788	245,416	282,662	265,272	229,126	215,545	197,212	-18.16%
YoY %	-40.60%	-13.18%	6.56%	15.78%	6.30%	9.30%	-	-
Horiz. %	73.92%	124.44%	143.33%	134.51%	116.18%	109.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	101,770	179,300	200,846	222,340	147,862	133,228	121,948	-11.31%
YoY %	-43.24%	-10.73%	-9.67%	50.37%	10.98%	9.25%	-	-
Horiz. %	83.45%	147.03%	164.70%	182.32%	121.25%	109.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.22%	9.29%	11.95%	13.44%	19.19%	19.76%	24.64%	-
YoY %	-11.52%	-22.26%	-11.09%	-29.96%	-2.88%	-19.81%	-	-
Horiz. %	33.36%	37.70%	48.50%	54.55%	77.88%	80.19%	100.00%	-
Total Cost	3,663,209	3,226,452	3,442,326	3,415,932	2,552,575	2,384,297	2,440,866	30.92%
YoY %	13.54%	-6.27%	0.77%	33.82%	7.06%	-2.32%	-	-
Horiz. %	150.08%	132.18%	141.03%	139.95%	104.58%	97.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,193,977	1,182,452	1,167,887	1,123,767	855,622	845,876	664,687	47.50%
YoY %	0.97%	1.25%	3.93%	31.34%	1.15%	27.26%	-	-
Horiz. %	179.63%	177.90%	175.70%	169.07%	128.73%	127.26%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	73,654	51,522	76,834	-	26,942	29,889	33,234	69.57%
YoY %	42.96%	-32.94%	0.00%	-	-9.86%	-10.06%	-	-
Horiz. %	221.62%	155.03%	231.19%	-	81.07%	89.94%	100.00%	-
Div Payout %	72.37%	28.74%	38.26%	-	18.22%	22.43%	27.25%	-
YoY %	151.81%	-24.88%	0.00%	-	-18.77%	-17.69%	-	-
Horiz. %	265.58%	105.47%	140.40%	-	66.86%	82.31%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	1,193,977	1,182,452	1,167,887	1,123,767	855,622	845,876	664,687	47.50%
YoY %	0.97%	1.25%	3.93%	31.34%	1.15%	27.26%	-	-
Horiz. %	179.63%	177.90%	175.70%	169.07%	128.73%	127.26%	100.00%	-
NOSH	775,309	772,844	768,347	754,206	338,966	298,896	221,562	129.61%
YoY %	0.32%	0.59%	1.87%	122.50%	13.41%	34.90%	-	-
Horiz. %	349.93%	348.82%	346.79%	340.40%	152.99%	134.90%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	3.83%	7.07%	7.59%	7.21%	8.24%	8.29%	7.48%	-
YoY %	-45.83%	-6.85%	5.27%	-12.50%	-0.60%	10.83%	-	-
Horiz. %	51.20%	94.52%	101.47%	96.39%	110.16%	110.83%	100.00%	-
ROE	8.52%	15.16%	17.20%	19.79%	17.28%	15.75%	18.35%	-
YoY %	-43.80%	-11.86%	-13.09%	14.53%	9.71%	-14.17%	-	-
Horiz. %	46.43%	82.62%	93.73%	107.85%	94.17%	85.83%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	491.29	449.23	484.81	488.09	851.78	869.81	1,190.67	-44.42%
YoY %	9.36%	-7.34%	-0.67%	-42.70%	-2.07%	-26.95%	-	-
Horiz. %	41.26%	37.73%	40.72%	40.99%	71.54%	73.05%	100.00%	-
EPS	13.12	23.20	26.14	29.48	23.04	44.57	55.04	-61.38%
YoY %	-43.45%	-11.25%	-11.33%	27.95%	-48.31%	-19.02%	-	-
Horiz. %	23.84%	42.15%	47.49%	53.56%	41.86%	80.98%	100.00%	-
DPS	9.50	6.67	10.00	0.00	8.25	10.00	15.00	-26.14%
YoY %	42.43%	-33.30%	0.00%	0.00%	-17.50%	-33.33%	-	-
Horiz. %	63.33%	44.47%	66.67%	0.00%	55.00%	66.67%	100.00%	-
NAPS	1.54	1.53	1.52	1.49	2.62	2.83	3.00	-35.75%
YoY %	0.65%	0.66%	2.01%	-43.13%	-7.42%	-5.67%	-	-
Horiz. %	51.33%	51.00%	50.67%	49.67%	87.33%	94.33%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 754,206
RPS	244.20	222.58	238.81	236.00	178.34	166.68	169.13	27.60%
YoY %	9.71%	-6.80%	1.19%	32.33%	7.00%	-1.45%	-	-
Horiz. %	144.39%	131.60%	141.20%	139.54%	105.45%	98.55%	100.00%	-
EPS	6.52	11.49	12.88	14.25	9.48	8.54	7.82	-11.36%
YoY %	-43.26%	-10.79%	-9.61%	50.32%	11.01%	9.21%	-	-
Horiz. %	83.38%	146.93%	164.71%	182.23%	121.23%	109.21%	100.00%	-
DPS	4.72	3.30	4.93	0.00	1.73	1.92	2.13	69.56%
YoY %	43.03%	-33.06%	0.00%	0.00%	-9.90%	-9.86%	-	-
Horiz. %	221.60%	154.93%	231.46%	0.00%	81.22%	90.14%	100.00%	-
NAPS	0.7655	0.7581	0.7487	0.7204	0.5485	0.5423	0.4261	47.52%
YoY %	0.98%	1.26%	3.93%	31.34%	1.14%	27.27%	-	-
Horiz. %	179.65%	177.92%	175.71%	169.07%	128.73%	127.27%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.52	2.60	3.06	3.84	4.18	3.85	3.97	-
P/RPS	0.31	0.58	0.63	0.79	0.49	0.44	0.33	-4.06%
YoY %	-46.55%	-7.94%	-20.25%	61.22%	11.36%	33.33%	-	-
Horiz. %	93.94%	175.76%	190.91%	239.39%	148.48%	133.33%	100.00%	-
P/EPS	11.58	11.21	11.71	13.03	9.23	8.64	7.21	36.94%
YoY %	3.30%	-4.27%	-10.13%	41.17%	6.83%	19.83%	-	-
Horiz. %	160.61%	155.48%	162.41%	180.72%	128.02%	119.83%	100.00%	-
EY	8.64	8.92	8.54	7.68	10.83	11.58	13.86	-26.92%
YoY %	-3.14%	4.45%	11.20%	-29.09%	-6.48%	-16.45%	-	-
Horiz. %	62.34%	64.36%	61.62%	55.41%	78.14%	83.55%	100.00%	-
DY	6.25	2.56	3.27	0.00	1.97	2.60	3.78	39.61%
YoY %	144.14%	-21.71%	0.00%	0.00%	-24.23%	-31.22%	-	-
Horiz. %	165.34%	67.72%	86.51%	0.00%	52.12%	68.78%	100.00%	-
P/NAPS	0.99	1.70	2.01	2.58	1.60	1.36	1.32	-17.37%
YoY %	-41.76%	-15.42%	-22.09%	61.25%	17.65%	3.03%	-	-
Horiz. %	75.00%	128.79%	152.27%	195.45%	121.21%	103.03%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	13/11/08	14/08/08	15/05/08	05/03/08	29/11/07	29/08/07	-
Price	1.07	1.78	3.10	3.52	3.74	3.97	3.00	-
P/RPS	0.22	0.40	0.64	0.72	0.44	0.46	0.25	-8.13%
YoY %	-45.00%	-37.50%	-11.11%	63.64%	-4.35%	84.00%	-	-
Horiz. %	88.00%	160.00%	256.00%	288.00%	176.00%	184.00%	100.00%	-
P/EPS	8.15	7.67	11.86	11.94	8.26	8.91	5.45	30.61%
YoY %	6.26%	-35.33%	-0.67%	44.55%	-7.30%	63.49%	-	-
Horiz. %	149.54%	140.73%	217.61%	219.08%	151.56%	163.49%	100.00%	-
EY	12.27	13.03	8.43	8.38	12.11	11.23	18.35	-23.43%
YoY %	-5.83%	54.57%	0.60%	-30.80%	7.84%	-38.80%	-	-
Horiz. %	66.87%	71.01%	45.94%	45.67%	65.99%	61.20%	100.00%	-
DY	8.88	3.75	3.23	0.00	2.21	2.52	5.00	46.39%
YoY %	136.80%	16.10%	0.00%	0.00%	-12.30%	-49.60%	-	-
Horiz. %	177.60%	75.00%	64.60%	0.00%	44.20%	50.40%	100.00%	-
P/NAPS	0.69	1.16	2.04	2.36	1.43	1.40	1.00	-21.82%
YoY %	-40.52%	-43.14%	-13.56%	65.03%	2.14%	40.00%	-	-
Horiz. %	69.00%	116.00%	204.00%	236.00%	143.00%	140.00%	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