[WCT] QoQ TTM Result on 30-Sep-2006 [#3]

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	2,351,059	1,801,465	1,400,374	972,496	795,551	753,109	816,270	102.82%
YoY %	30.51%	28.64%	44.00%	22.24%	5.64%	-7.74%	-	-
Horiz. %	288.02%	220.69%	171.56%	119.14%	97.46%	92.26%	100.00%	-
PBT	219,103	161,696	149,812	129,204	119,162	127,474	128,723	42.69%
YoY %	35.50%	7.93%	15.95%	8.43%	-6.52%	-0.97%	-	-
Horiz. %	170.21%	125.62%	116.38%	100.37%	92.57%	99.03%	100.00%	-
Tax	-49,740	-32,433	-34,608	-29,397	-32,226	-34,831	-33,680	29.77%
YoY %	-53.36%	6.28%	-17.73%	8.78%	7.48%	-3.42%	-	-
Horiz. %	147.68%	96.30%	102.76%	87.28%	95.68%	103.42%	100.00%	-
NP	169,363	129,263	115,204	99,807	86,936	92,643	95,043	47.13%
YoY %	31.02%	12.20%	15.43%	14.81%	-6.16%	-2.53%	-	-
Horiz. %	178.20%	136.00%	121.21%	105.01%	91.47%	97.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	111,191	94,600	88,080	77,137	72,230	79,164	81,311	23.27%
YoY %	17.54%	7.40%	14.19%	6.79%	-8.76%	-2.64%	-	-
Horiz. %	136.75%	116.34%	108.32%	94.87%	88.83%	97.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.70%	20.06%	23.10%	22.75%	27.04%	27.32%	26.16%	-
YoY %	13.16%	-13.16%	1.54%	-15.87%	-1.02%	4.43%	-	-
Horiz. %	86.77%	76.68%	88.30%	86.96%	103.36%	104.43%	100.00%	-
Total Cost	2,181,696	1,672,202	1,285,170	872,689	708,615	660,466	721,227	109.58%
YoY %	30.47%	30.12%	47.27%	23.15%	7.29%	-8.42%	-	-
Horiz. %	302.50%	231.86%	178.19%	121.00%	98.25%	91.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	675,819	435,625	427,503	426,368	564,108	559,091	639,770	3.73%
YoY %	55.14%	1.90%	0.27%	-24.42%	0.90%	-12.61%	-	-
Horiz. %	105.63%	68.09%	66.82%	66.64%	88.17%	87.39%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	48,915	47,985	47,985	47,895	43,294	37,840	37,840	18.72%
YoY %	1.94%	0.00%	0.19%	10.63%	14.41%	0.00%	-	-
Horiz. %	129.27%	126.81%	126.81%	126.57%	114.41%	100.00%	100.00%	-
Div Payout %	43.99%	50.72%	54.48%	62.09%	59.94%	47.80%	46.54%	-
YoY %	-13.27%	-6.90%	-12.26%	3.59%	25.40%	2.71%	-	-
Horiz. %	94.52%	108.98%	117.06%	133.41%	128.79%	102.71%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	675,819	435,625	427,503	426,368	564,108	559,091	639,770	3.73%
YoY %	55.14%	1.90%	0.27%	-24.42%	0.90%	-12.61%	-	-
Horiz. %	105.63%	68.09%	66.82%	66.64%	88.17%	87.39%	100.00%	-
NOSH	225,273	217,812	213,751	213,184	212,871	212,582	212,548	3.96%
YoY %	3.43%	1.90%	0.27%	0.15%	0.14%	0.02%	-	-
Horiz. %	105.99%	102.48%	100.57%	100.30%	100.15%	100.02%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	7.20%	7.18%	8.23%	10.26%	10.93%	12.30%	11.64%	-
YoY %	0.28%	-12.76%	-19.79%	-6.13%	-11.14%	5.67%	-	-
Horiz. %	61.86%	61.68%	70.70%	88.14%	93.90%	105.67%	100.00%	-
ROE	16.45%	21.72%	20.60%	18.09%	12.80%	14.16%	12.71%	-
YoY %	-24.26%	5.44%	13.88%	41.33%	-9.60%	11.41%	-	-
Horiz. %	129.43%	170.89%	162.08%	142.33%	100.71%	111.41%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	1,043.65	827.07	655.14	456.18	373.72	354.27	384.04	95.09%
YoY %	26.19%	26.24%	43.61%	22.06%	5.49%	-7.75%	-	-
Horiz. %	271.76%	215.36%	170.59%	118.78%	97.31%	92.25%	100.00%	-
EPS	49.36	43.43	41.21	36.18	33.93	37.24	38.26	18.56%
YoY %	13.65%	5.39%	13.90%	6.63%	-8.89%	-2.67%	-	-
Horiz. %	129.01%	113.51%	107.71%	94.56%	88.68%	97.33%	100.00%	-
DPS	21.71	22.03	22.50	22.50	20.34	17.80	17.80	14.19%
YoY %	-1.45%	-2.09%	0.00%	10.62%	14.27%	0.00%	-	-
Horiz. %	121.97%	123.76%	126.40%	126.40%	114.27%	100.00%	100.00%	-
NAPS	3.00	2.00	2.00	2.00	2.65	2.63	3.01	-0.22%
YoY %	50.00%	0.00%	0.00%	-24.53%	0.76%	-12.62%	-	-
Horiz. %	99.67%	66.45%	66.45%	66.45%	88.04%	87.38%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 213,184
RPS	150.73	115.49	89.78	62.35	51.00	48.28	52.33	102.83%
YoY %	30.51%	28.64%	43.99%	22.25%	5.63%	-7.74%	-	-
Horiz. %	288.04%	220.70%	171.57%	119.15%	97.46%	92.26%	100.00%	-
EPS	7.13	6.06	5.65	4.95	4.63	5.08	5.21	23.33%
YoY %	17.66%	7.26%	14.14%	6.91%	-8.86%	-2.50%	-	-
Horiz. %	136.85%	116.31%	108.45%	95.01%	88.87%	97.50%	100.00%	-
DPS	3.14	3.08	3.08	3.07	2.78	2.43	2.43	18.69%
YoY %	1.95%	0.00%	0.33%	10.43%	14.40%	0.00%	-	-
Horiz. %	129.22%	126.75%	126.75%	126.34%	114.40%	100.00%	100.00%	-
NAPS	0.4333	0.2793	0.2741	0.2733	0.3617	0.3584	0.4102	3.73%
YoY %	55.14%	1.90%	0.29%	-24.44%	0.92%	-12.63%	-	-
Horiz. %	105.63%	68.09%	66.82%	66.63%	88.18%	87.37%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	3.97	2.95	2.08	1.69	1.57	1.42	1.12	-
P/RPS	0.38	0.36	0.32	0.37	0.42	0.40	0.29	19.80%
YoY %	5.56%	12.50%	-13.51%	-11.90%	5.00%	37.93%	-	-
Horiz. %	131.03%	124.14%	110.34%	127.59%	144.83%	137.93%	100.00%	-
P/EPS	8.04	6.79	5.05	4.67	4.63	3.81	2.93	96.36%
YoY %	18.41%	34.46%	8.14%	0.86%	21.52%	30.03%	-	-
Horiz. %	274.40%	231.74%	172.35%	159.39%	158.02%	130.03%	100.00%	-
EY	12.43	14.72	19.81	21.41	21.61	26.22	34.16	-49.12%
YoY %	-15.56%	-25.69%	-7.47%	-0.93%	-17.58%	-23.24%	-	-
Horiz. %	36.39%	43.09%	57.99%	62.68%	63.26%	76.76%	100.00%	-
DY	5.47	7.47	10.82	13.31	12.95	12.54	15.90	-50.99%
YoY %	-26.77%	-30.96%	-18.71%	2.78%	3.27%	-21.13%	-	-
Horiz. %	34.40%	46.98%	68.05%	83.71%	81.45%	78.87%	100.00%	-
P/NAPS	1.32	1.48	1.04	0.85	0.59	0.54	0.37	134.02%
YoY %	-10.81%	42.31%	22.35%	44.07%	9.26%	45.95%	-	-
Horiz. %	356.76%	400.00%	281.08%	229.73%	159.46%	145.95%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	29/08/07	29/05/07	27/02/07	23/11/06	28/08/06	25/05/06	27/02/06	-
Price	3.00	3.28	2.70	1.87	1.66	1.68	1.25	-
P/RPS	0.29	0.40	0.41	0.41	0.44	0.47	0.33	-8.27%
YoY %	-27.50%	-2.44%	0.00%	-6.82%	-6.38%	42.42%	-	-
Horiz. %	87.88%	121.21%	124.24%	124.24%	133.33%	142.42%	100.00%	-
P/EPS	6.08	7.55	6.55	5.17	4.89	4.51	3.27	51.37%
YoY %	-19.47%	15.27%	26.69%	5.73%	8.43%	37.92%	-	-
Horiz. %	185.93%	230.89%	200.31%	158.10%	149.54%	137.92%	100.00%	-
EY	16.45	13.24	15.26	19.35	20.44	22.17	30.60	-33.96%
YoY %	24.24%	-13.24%	-21.14%	-5.33%	-7.80%	-27.55%	-	-
Horiz. %	53.76%	43.27%	49.87%	63.24%	66.80%	72.45%	100.00%	-
DY	7.24	6.72	8.33	12.03	12.25	10.60	14.24	-36.37%
YoY %	7.74%	-19.33%	-30.76%	-1.80%	15.57%	-25.56%	-	-
Horiz. %	50.84%	47.19%	58.50%	84.48%	86.03%	74.44%	100.00%	-
P/NAPS	1.00	1.64	1.35	0.94	0.63	0.64	0.42	78.59%
YoY %	-39.02%	21.48%	43.62%	49.21%	-1.56%	52.38%	-	-
Horiz. %	238.10%	390.48%	321.43%	223.81%	150.00%	152.38%	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