[WCT] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Cumulative Result
Revenue	1,949,882	1,319,039	550,723	1,400,374	784,681	368,354	149,632	452.89%
YoY %	47.83%	139.51%	-60.67%	78.46%	113.02%	146.17%	-	-
Horiz. %	1,303.12%	881.52%	368.05%	935.88%	524.41%	246.17%	100.00%	-
PBT	201,468	130,850	46,279	149,812	100,009	61,559	34,395	224.59%
YoY %	53.97%	182.74%	-69.11%	49.80%	62.46%	78.98%	-	-
Horiz. %	585.75%	380.43%	134.55%	435.56%	290.77%	178.98%	100.00%	-
Tax	-39,809	-32,244	-9,077	-34,608	-21,867	-17,112	-11,252	132.00%
YoY %	-23.46%	-255.23%	73.77%	-58.27%	-27.79%	-52.08%	-	-
Horiz. %	353.79%	286.56%	80.67%	307.57%	194.34%	152.08%	100.00%	-
NP	161,659	98,606	37,202	115,204	78,142	44,447	23,143	264.98%
YoY %	63.94%	165.06%	-67.71%	47.43%	75.81%	92.05%	-	-
Horiz. %	698.52%	426.07%	160.75%	497.79%	337.65%	192.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	99,921	60,974	27,183	88,080	59,821	37,863	20,663	185.68%
YoY %	63.87%	124.31%	-69.14%	47.24%	57.99%	83.24%	-	-
Horiz. %	483.57%	295.09%	131.55%	426.27%	289.51%	183.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.76%	24.64%	19.61%	23.10%	21.87%	27.80%	32.71%	-
YoY %	-19.81%	25.65%	-15.11%	5.62%	-21.33%	-15.01%	-	-
Horiz. %	60.41%	75.33%	59.95%	70.62%	66.86%	84.99%	100.00%	-
Total Cost	1,788,223	1,220,433	513,521	1,285,170	706,539	323,907	126,489	483.73%
YoY %	46.52%	137.66%	-60.04%	81.90%	118.13%	156.08%	-	-
Horiz. %	1,413.74%	964.85%	405.98%	1,016.03%	558.58%	256.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	845,876	664,687	618,587	590,461	572,867	563,690	559,091	31.75%
YoY %	27.26%	7.45%	4.76%	3.07%	1.63%	0.82%	-	-
Horiz. %	151.29%	118.89%	110.64%	105.61%	102.46%	100.82%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	22,417	16,617	-	31,974	15,972	15,953	-	-
YoY %	34.90%	0.00%	-	100.19%	0.12%	0.00%	-	-
Horiz. %	140.52%	104.16%	-	200.43%	100.12%	100.00%	-	-
Div Payout %	22.43%	27.25%	-	36.30%	26.70%	42.13%	-	-
YoY %	-17.69%	0.00%	-	35.96%	-36.62%	0.00%	-	-
Horiz. %	53.24%	64.68%	-	86.16%	63.38%	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	845,876	664,687	618,587	590,461	572,867	563,690	559,091	31.75%
YoY %	27.26%	7.45%	4.76%	3.07%	1.63%	0.82%	-	-
Horiz. %	151.29%	118.89%	110.64%	105.61%	102.46%	100.82%	100.00%	-
NOSH	298,896	221,562	217,812	213,163	212,961	212,713	212,582	25.47%
YoY %	34.90%	1.72%	2.18%	0.09%	0.12%	0.06%	-	-
Horiz. %	140.60%	104.22%	102.46%	100.27%	100.18%	100.06%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	8.29%	7.48%	6.76%	8.23%	9.96%	12.07%	15.47%	-
YoY %	10.83%	10.65%	-17.86%	-17.37%	-17.48%	-21.98%	-	-
Horiz. %	53.59%	48.35%	43.70%	53.20%	64.38%	78.02%	100.00%	-
ROE	11.81%	9.17%	4.39%	14.92%	10.44%	6.72%	3.70%	-
YoY %	28.79%	108.88%	-70.58%	42.91%	55.36%	81.62%	-	-
Horiz. %	319.19%	247.84%	118.65%	403.24%	282.16%	181.62%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	652.36	595.33	252.84	656.95	368.46	173.17	70.39	340.61%
YoY %	9.58%	135.46%	-61.51%	78.30%	112.77%	146.02%	-	-
Horiz. %	926.78%	845.76%	359.20%	933.30%	523.46%	246.02%	100.00%	-
EPS	33.43	27.52	12.48	30.99	28.09	17.80	9.72	127.67%
YoY %	21.48%	120.51%	-59.73%	10.32%	57.81%	83.13%	-	-
Horiz. %	343.93%	283.13%	128.40%	318.83%	288.99%	183.13%	100.00%	-
DPS	7.50	7.50	0.00	15.00	7.50	7.50	0.00	-
YoY %	0.00%	0.00%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	200.00%	100.00%	100.00%	-	-
NAPS	2.83	3.00	2.84	2.77	2.69	2.65	2.63	5.00%
YoY %	-5.67%	5.63%	2.53%	2.97%	1.51%	0.76%	-	-
Horiz. %	107.60%	114.07%	107.98%	105.32%	102.28%	100.76%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 213,751
RPS	125.01	84.56	35.31	89.78	50.31	23.62	9.59	453.01%
YoY %	47.84%	139.48%	-60.67%	78.45%	113.00%	146.30%	-	-
Horiz. %	1,303.55%	881.75%	368.20%	936.18%	524.61%	246.30%	100.00%	-
EPS	6.41	3.91	1.74	5.65	3.84	2.43	1.32	186.48%
YoY %	63.94%	124.71%	-69.20%	47.14%	58.02%	84.09%	-	-
Horiz. %	485.61%	296.21%	131.82%	428.03%	290.91%	184.09%	100.00%	-
DPS	1.44	1.07	0.00	2.05	1.02	1.02	0.00	-
YoY %	34.58%	0.00%	0.00%	100.98%	0.00%	0.00%	-	-
Horiz. %	141.18%	104.90%	0.00%	200.98%	100.00%	100.00%	-	-
NAPS	0.5423	0.4261	0.3966	0.3785	0.3673	0.3614	0.3584	31.76%
YoY %	27.27%	7.44%	4.78%	3.05%	1.63%	0.84%	-	-
Horiz. %	151.31%	118.89%	110.66%	105.61%	102.48%	100.84%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	3.85	3.97	2.95	2.08	1.69	1.57	1.42	-
P/RPS	0.59	0.67	1.17	0.32	0.46	0.91	2.02	-55.94%
YoY %	-11.94%	-42.74%	265.62%	-30.43%	-49.45%	-54.95%	-	-
Horiz. %	29.21%	33.17%	57.92%	15.84%	22.77%	45.05%	100.00%	-
P/EPS	11.52	14.43	23.64	5.03	6.02	8.82	14.61	-14.63%
YoY %	-20.17%	-38.96%	369.98%	-16.45%	-31.75%	-39.63%	-	-
Horiz. %	78.85%	98.77%	161.81%	34.43%	41.20%	60.37%	100.00%	-
EY	8.68	6.93	4.23	19.87	16.62	11.34	6.85	17.08%
YoY %	25.25%	63.83%	-78.71%	19.55%	46.56%	65.55%	-	-
Horiz. %	126.72%	101.17%	61.75%	290.07%	242.63%	165.55%	100.00%	-
DY	1.95	1.89	0.00	7.21	4.44	4.78	0.00	-
YoY %	3.17%	0.00%	0.00%	62.39%	-7.11%	0.00%	-	-
Horiz. %	40.79%	39.54%	0.00%	150.84%	92.89%	100.00%	-	-
P/NAPS	1.36	1.32	1.04	0.75	0.63	0.59	0.54	85.00%
YoY %	3.03%	26.92%	38.67%	19.05%	6.78%	9.26%	-	-
Horiz. %	251.85%	244.44%	192.59%	138.89%	116.67%	109.26%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	29/11/07	29/08/07	29/05/07	27/02/07	23/11/06	28/08/06	25/05/06	-
Price	3.97	3.00	3.28	2.70	1.87	1.66	1.68	-
P/RPS	0.61	0.50	1.30	0.41	0.51	0.96	2.39	-59.72%
YoY %	22.00%	-61.54%	217.07%	-19.61%	-46.88%	-59.83%	-	-
Horiz. %	25.52%	20.92%	54.39%	17.15%	21.34%	40.17%	100.00%	-
P/EPS	11.88	10.90	26.28	6.53	6.66	9.33	17.28	-22.08%
YoY %	8.99%	-58.52%	302.45%	-1.95%	-28.62%	-46.01%	-	-
Horiz. %	68.75%	63.08%	152.08%	37.79%	38.54%	53.99%	100.00%	-
EY	8.42	9.17	3.80	15.30	15.02	10.72	5.79	28.32%
YoY %	-8.18%	141.32%	-75.16%	1.86%	40.11%	85.15%	-	-
Horiz. %	145.42%	158.38%	65.63%	264.25%	259.41%	185.15%	100.00%	-
DY	1.89	2.50	0.00	5.56	4.01	4.52	0.00	-
YoY %	-24.40%	0.00%	0.00%	38.65%	-11.28%	0.00%	-	-
Horiz. %	41.81%	55.31%	0.00%	123.01%	88.72%	100.00%	-	-
P/NAPS	1.40	1.00	1.15	0.97	0.70	0.63	0.64	68.43%
YoY %	40.00%	-13.04%	18.56%	38.57%	11.11%	-1.56%	-	-
Horiz. %	218.75%	156.25%	179.69%	151.56%	109.38%	98.44%	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