[WCT] QoQ Quarter Result on 30-Jun-2006 [#2]

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Quarter Result
Revenue	550,723	615,693	416,327	218,722	149,632	187,815	239,382	74.36%
YoY %	-10.55%	47.89%	90.35%	46.17%	-20.33%	-21.54%	-	-
Horiz. %	230.06%	257.20%	173.92%	91.37%	62.51%	78.46%	100.00%	-
PBT	46,279	49,803	38,450	27,164	34,395	29,195	28,408	38.49%
YoY %	-7.08%	29.53%	41.55%	-21.02%	17.81%	2.77%	-	-
Horiz. %	162.91%	175.31%	135.35%	95.62%	121.08%	102.77%	100.00%	-
Tax	-9,077	-12,741	-4,755	-5,860	-11,252	-7,530	-7,584	12.73%
YoY %	28.76%	-167.95%	18.86%	47.92%	-49.43%	0.71%	-	-
Horiz. %	119.69%	168.00%	62.70%	77.27%	148.36%	99.29%	100.00%	-
NP	37,202	37,062	33,695	21,304	23,143	21,665	20,824	47.28%
YoY %	0.38%	9.99%	58.16%	-7.95%	6.82%	4.04%	-	-
Horiz. %	178.65%	177.98%	161.81%	102.31%	111.14%	104.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,183	28,259	21,958	17,200	20,663	17,316	17,051	36.50%
YoY %	-3.81%	28.70%	27.66%	-16.76%	19.33%	1.55%	-	-
Horiz. %	159.42%	165.73%	128.78%	100.87%	121.18%	101.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.61%	25.58%	12.37%	21.57%	32.71%	25.79%	26.70%	-
YoY %	-23.34%	106.79%	-42.65%	-34.06%	26.83%	-3.41%	-	-
Horiz. %	73.45%	95.81%	46.33%	80.79%	122.51%	96.59%	100.00%	-
Total Cost	513,521	578,631	382,632	197,418	126,489	166,150	218,558	76.82%
YoY %	-11.25%	51.22%	93.82%	56.08%	-23.87%	-23.98%	-	-
Horiz. %	234.96%	264.75%	175.07%	90.33%	57.87%	76.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	618,587	427,503	573,466	564,108	559,091	639,770	455,503	22.65%
YoY %	44.70%	-25.45%	1.66%	0.90%	-12.61%	40.45%	-	-
Horiz. %	135.80%	93.85%	125.90%	123.84%	122.74%	140.45%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	-	16,031	15,988	15,965	-	15,941	11,387	-
YoY %	-	0.27%	0.14%	0.00%	-	39.99%	-	-
Horiz. %	-	140.78%	140.41%	140.20%	-	139.99%	100.00%	-
Div Payout %	-	56.73%	72.82%	92.82%	-	92.06%	66.79%	-
YoY %	-	-22.10%	-21.55%	0.00%	-	37.84%	-	-
Horiz. %	-	84.94%	109.03%	138.97%	-	137.84%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	618,587	427,503	573,466	564,108	559,091	639,770	455,503	22.65%
YoY %	44.70%	-25.45%	1.66%	0.90%	-12.61%	40.45%	-	-
Horiz. %	135.80%	93.85%	125.90%	123.84%	122.74%	140.45%	100.00%	-
NOSH	217,812	213,751	213,184	212,871	212,582	212,548	151,834	27.22%
YoY %	1.90%	0.27%	0.15%	0.14%	0.02%	39.99%	-	-
Horiz. %	143.45%	140.78%	140.41%	140.20%	140.01%	139.99%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	6.76%	6.02%	8.09%	9.74%	15.47%	11.54%	8.70%	-
YoY %	12.29%	-25.59%	-16.94%	-37.04%	34.06%	32.64%	-	-
Horiz. %	77.70%	69.20%	92.99%	111.95%	177.82%	132.64%	100.00%	-
ROE	4.39%	6.61%	3.83%	3.05%	3.70%	2.71%	3.74%	-
YoY %	-33.59%	72.58%	25.57%	-17.57%	36.53%	-27.54%	-	-
Horiz. %	117.38%	176.74%	102.41%	81.55%	98.93%	72.46%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	252.84	288.04	195.29	102.75	70.39	88.36	157.66	37.04%
YoY %	-12.22%	47.49%	90.06%	45.97%	-20.34%	-43.96%	-	-
Horiz. %	160.37%	182.70%	123.87%	65.17%	44.65%	56.04%	100.00%	-
EPS	12.48	9.91	10.30	8.08	9.72	8.14	8.02	34.32%
YoY %	25.93%	-3.79%	27.48%	-16.87%	19.41%	1.50%	-	-
Horiz. %	155.61%	123.57%	128.43%	100.75%	121.20%	101.50%	100.00%	-
DPS	0.00	7.50	7.50	7.50	0.00	7.50	7.50	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	0.00%	100.00%	100.00%	-
NAPS	2.84	2.00	2.69	2.65	2.63	3.01	3.00	-3.59%
YoY %	42.00%	-25.65%	1.51%	0.76%	-12.62%	0.33%	-	-
Horiz. %	94.67%	66.67%	89.67%	88.33%	87.67%	100.33%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 212,871
RPS	36.76	41.10	27.79	14.60	9.99	12.54	15.98	74.34%
YoY %	-10.56%	47.89%	90.34%	46.15%	-20.33%	-21.53%	-	-
Horiz. %	230.04%	257.20%	173.90%	91.36%	62.52%	78.47%	100.00%	-
EPS	1.81	1.89	1.47	1.15	1.38	1.16	1.14	36.13%
YoY %	-4.23%	28.57%	27.83%	-16.67%	18.97%	1.75%	-	-
Horiz. %	158.77%	165.79%	128.95%	100.88%	121.05%	101.75%	100.00%	-
DPS	0.00	1.07	1.07	1.07	0.00	1.06	0.76	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	39.47%	-	-
Horiz. %	0.00%	140.79%	140.79%	140.79%	0.00%	139.47%	100.00%	-
NAPS	0.4129	0.2854	0.3828	0.3765	0.3732	0.427	0.304	22.66%
YoY %	44.67%	-25.44%	1.67%	0.88%	-12.60%	40.46%	-	-
Horiz. %	135.82%	93.88%	125.92%	123.85%	122.76%	140.46%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	2.95	2.08	1.69	1.57	1.42	1.12	1.63	-
P/RPS	1.17	0.72	0.87	1.53	2.02	1.27	1.03	8.87%
YoY %	62.50%	-17.24%	-43.14%	-24.26%	59.06%	23.30%	-	-
Horiz. %	113.59%	69.90%	84.47%	148.54%	196.12%	123.30%	100.00%	-
P/EPS	23.64	15.73	16.41	19.43	14.61	13.75	14.51	38.49%
YoY %	50.29%	-4.14%	-15.54%	32.99%	6.25%	-5.24%	-	-
Horiz. %	162.92%	108.41%	113.09%	133.91%	100.69%	94.76%	100.00%	-
EY	4.23	6.36	6.09	5.15	6.85	7.27	6.89	-27.78%
YoY %	-33.49%	4.43%	18.25%	-24.82%	-5.78%	5.52%	-	-
Horiz. %	61.39%	92.31%	88.39%	74.75%	99.42%	105.52%	100.00%	-
DY	0.00	3.61	4.44	4.78	0.00	6.70	4.60	-
YoY %	0.00%	-18.69%	-7.11%	0.00%	0.00%	45.65%	-	-
Horiz. %	0.00%	78.48%	96.52%	103.91%	0.00%	145.65%	100.00%	-
P/NAPS	1.04	1.04	0.63	0.59	0.54	0.37	0.54	54.85%
YoY %	0.00%	65.08%	6.78%	9.26%	45.95%	-31.48%	-	-
Horiz. %	192.59%	192.59%	116.67%	109.26%	100.00%	68.52%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	29/05/07	27/02/07	23/11/06	28/08/06	25/05/06	27/02/06	07/12/05	-
Price	3.28	2.70	1.87	1.66	1.68	1.25	1.12	-
P/RPS	1.30	0.94	0.96	1.62	2.39	1.41	0.71	49.72%
YoY %	38.30%	-2.08%	-40.74%	-32.22%	69.50%	98.59%	-	-
Horiz. %	183.10%	132.39%	135.21%	228.17%	336.62%	198.59%	100.00%	-
P/EPS	26.28	20.42	18.16	20.54	17.28	15.34	9.97	90.93%
YoY %	28.70%	12.44%	-11.59%	18.87%	12.65%	53.86%	-	-
Horiz. %	263.59%	204.81%	182.15%	206.02%	173.32%	153.86%	100.00%	-
EY	3.80	4.90	5.51	4.87	5.79	6.52	10.03	-47.67%
YoY %	-22.45%	-11.07%	13.14%	-15.89%	-11.20%	-35.00%	-	-
Horiz. %	37.89%	48.85%	54.94%	48.55%	57.73%	65.00%	100.00%	-
DY	0.00	2.78	4.01	4.52	0.00	6.00	6.70	-
YoY %	0.00%	-30.67%	-11.28%	0.00%	0.00%	-10.45%	-	-
Horiz. %	0.00%	41.49%	59.85%	67.46%	0.00%	89.55%	100.00%	-
P/NAPS	1.15	1.35	0.70	0.63	0.64	0.42	0.37	113.12%
YoY %	-14.81%	92.86%	11.11%	-1.56%	52.38%	13.51%	-	-
Horiz. %	310.81%	364.86%	189.19%	170.27%	172.97%	113.51%	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