[WCT] QoQ TTM Result on 30-Sep-2008 [#3]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	4,093,413	3,857,649	3,808,997	3,435,720	3,325,156	3,151,279	2,781,701	29.40%
YoY %	6.11%	1.28%	10.86%	3.33%	5.52%	13.29%	-	-
Horiz. %	147.16%	138.68%	136.93%	123.51%	119.54%	113.29%	100.00%	-
PBT	138,181	151,537	158,840	284,986	313,187	313,862	283,530	-38.09%
YoY %	-8.81%	-4.60%	-44.26%	-9.00%	-0.22%	10.70%	-	-
Horiz. %	48.74%	53.45%	56.02%	100.51%	110.46%	110.70%	100.00%	-
Tax	7,465	-3,603	-13,052	-33,457	-41,336	-55,620	-54,404	-
YoY %	307.19%	72.40%	60.99%	19.06%	25.68%	-2.24%	-	-
Horiz. %	-13.72%	6.62%	23.99%	61.50%	75.98%	102.24%	100.00%	-
NP	145,646	147,934	145,788	251,529	271,851	258,242	229,126	-26.09%
YoY %	-1.55%	1.47%	-42.04%	-7.48%	5.27%	12.71%	-	-
Horiz. %	63.57%	64.56%	63.63%	109.78%	118.65%	112.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,523	85,408	101,770	182,416	187,311	176,264	147,862	-32.23%
YoY %	-3.38%	-16.08%	-44.21%	-2.61%	6.27%	19.21%	-	-
Horiz. %	55.81%	57.76%	68.83%	123.37%	126.68%	119.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-5.40%	2.38%	8.22%	11.74%	13.20%	17.72%	19.19%	-
YoY %	-326.89%	-71.05%	-29.98%	-11.06%	-25.51%	-7.66%	-	-
Horiz. %	-28.14%	12.40%	42.83%	61.18%	68.79%	92.34%	100.00%	-
Total Cost	3,947,767	3,709,715	3,663,209	3,184,191	3,053,305	2,893,037	2,552,575	33.77%
YoY %	6.42%	1.27%	15.04%	4.29%	5.54%	13.34%	-	-
Horiz. %	154.66%	145.33%	143.51%	124.74%	119.62%	113.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,291,463	1,252,630	1,183,083	1,197,691	1,189,419	1,123,767	653,147	57.60%
YoY %	3.10%	5.88%	-1.22%	0.70%	5.84%	72.05%	-	-
Horiz. %	197.73%	191.78%	181.14%	183.37%	182.11%	172.05%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	74,392	74,383	74,383	53,821	76,767	54,537	54,537	23.01%
YoY %	0.01%	0.00%	38.20%	-29.89%	40.76%	0.00%	-	-
Horiz. %	136.41%	136.39%	136.39%	98.69%	140.76%	100.00%	100.00%	-
Div Payout %	90.15%	87.09%	73.09%	29.50%	40.98%	30.94%	36.88%	-
YoY %	3.51%	19.15%	147.76%	-28.01%	32.45%	-16.11%	-	-
Horiz. %	244.44%	236.14%	198.18%	79.99%	111.12%	83.89%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	1,291,463	1,252,630	1,183,083	1,197,691	1,189,419	1,123,767	653,147	57.60%
YoY %	3.10%	5.88%	-1.22%	0.70%	5.84%	72.05%	-	-
Horiz. %	197.73%	191.78%	181.14%	183.37%	182.11%	172.05%	100.00%	-
NOSH	782,705	782,894	783,498	782,804	782,513	754,206	338,966	74.78%
YoY %	-0.02%	-0.08%	0.09%	0.04%	3.75%	122.50%	-	-
Horiz. %	230.91%	230.97%	231.14%	230.94%	230.85%	222.50%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	3.56%	3.83%	3.83%	7.32%	8.18%	8.19%	8.24%	-
YoY %	-7.05%	0.00%	-47.68%	-10.51%	-0.12%	-0.61%	-	-
Horiz. %	43.20%	46.48%	46.48%	88.83%	99.27%	99.39%	100.00%	-
ROE	6.39%	6.82%	8.60%	15.23%	15.75%	15.69%	22.64%	-
YoY %	-6.30%	-20.70%	-43.53%	-3.30%	0.38%	-30.70%	-	-
Horiz. %	28.22%	30.12%	37.99%	67.27%	69.57%	69.30%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	522.98	492.74	486.15	438.90	424.93	417.83	851.78	-27.78%
YoY %	6.14%	1.36%	10.77%	3.29%	1.70%	-50.95%	-	-
Horiz. %	61.40%	57.85%	57.07%	51.53%	49.89%	49.05%	100.00%	-
EPS	10.54	10.91	12.99	23.30	23.94	23.37	45.28	-62.19%
YoY %	-3.39%	-16.01%	-44.25%	-2.67%	2.44%	-48.39%	-	-
Horiz. %	23.28%	24.09%	28.69%	51.46%	52.87%	51.61%	100.00%	-
DPS	9.50	9.50	9.49	6.88	9.81	7.23	16.70	-31.36%
YoY %	0.00%	0.11%	37.94%	-29.87%	35.68%	-56.71%	-	-
Horiz. %	56.89%	56.89%	56.83%	41.20%	58.74%	43.29%	100.00%	-
NAPS	1.65	1.60	1.51	1.53	1.52	1.49	2.00	-12.04%
YoY %	3.12%	5.96%	-1.31%	0.66%	2.01%	-25.50%	-	-
Horiz. %	82.50%	80.00%	75.50%	76.50%	76.00%	74.50%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 782,804
RPS	262.43	247.31	244.20	220.26	213.18	202.03	178.34	29.40%
YoY %	6.11%	1.27%	10.87%	3.32%	5.52%	13.28%	-	-
Horiz. %	147.15%	138.67%	136.93%	123.51%	119.54%	113.28%	100.00%	-
EPS	5.29	5.48	6.52	11.69	12.01	11.30	9.48	-32.24%
YoY %	-3.47%	-15.95%	-44.23%	-2.66%	6.28%	19.20%	-	-
Horiz. %	55.80%	57.81%	68.78%	123.31%	126.69%	119.20%	100.00%	-
DPS	4.77	4.77	4.77	3.45	4.92	3.50	3.50	22.94%
YoY %	0.00%	0.00%	38.26%	-29.88%	40.57%	0.00%	-	-
Horiz. %	136.29%	136.29%	136.29%	98.57%	140.57%	100.00%	100.00%	-
NAPS	0.828	0.8031	0.7585	0.7678	0.7625	0.7204	0.4187	57.61%
YoY %	3.10%	5.88%	-1.21%	0.70%	5.84%	72.06%	-	-
Horiz. %	197.75%	191.81%	181.16%	183.38%	182.11%	172.06%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	2.09	1.08	1.52	2.60	3.06	3.84	4.18	-
P/RPS	0.40	0.22	0.31	0.59	0.72	0.92	0.49	-12.66%
YoY %	81.82%	-29.03%	-47.46%	-18.06%	-21.74%	87.76%	-	-
Horiz. %	81.63%	44.90%	63.27%	120.41%	146.94%	187.76%	100.00%	-
P/EPS	19.82	9.90	11.70	11.16	12.78	16.43	9.23	66.52%
YoY %	100.20%	-15.38%	4.84%	-12.68%	-22.22%	78.01%	-	-
Horiz. %	214.73%	107.26%	126.76%	120.91%	138.46%	178.01%	100.00%	-
EY	5.04	10.10	8.55	8.96	7.82	6.09	10.83	-39.97%
YoY %	-50.10%	18.13%	-4.58%	14.58%	28.41%	-43.77%	-	-
Horiz. %	46.54%	93.26%	78.95%	82.73%	72.21%	56.23%	100.00%	-
DY	4.55	8.80	6.25	2.64	3.21	1.88	4.00	8.97%
YoY %	-48.30%	40.80%	136.74%	-17.76%	70.74%	-53.00%	-	-
Horiz. %	113.75%	220.00%	156.25%	66.00%	80.25%	47.00%	100.00%	-
P/NAPS	1.27	0.68	1.01	1.70	2.01	2.58	2.09	-28.28%
YoY %	86.76%	-32.67%	-40.59%	-15.42%	-22.09%	23.44%	-	-
Horiz. %	60.77%	32.54%	48.33%	81.34%	96.17%	123.44%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	18/08/09	21/05/09	26/02/09	13/11/08	14/08/08	15/05/08	05/03/08	-
Price	2.62	1.98	1.07	1.78	3.10	3.52	3.74	-
P/RPS	0.50	0.40	0.22	0.41	0.73	0.84	0.44	8.90%
YoY %	25.00%	81.82%	-46.34%	-43.84%	-13.10%	90.91%	-	-
Horiz. %	113.64%	90.91%	50.00%	93.18%	165.91%	190.91%	100.00%	-
P/EPS	24.85	18.15	8.24	7.64	12.95	15.06	8.26	108.53%
YoY %	36.91%	120.27%	7.85%	-41.00%	-14.01%	82.32%	-	-
Horiz. %	300.85%	219.73%	99.76%	92.49%	156.78%	182.32%	100.00%	-
EY	4.02	5.51	12.14	13.09	7.72	6.64	12.11	-52.08%
YoY %	-27.04%	-54.61%	-7.26%	69.56%	16.27%	-45.17%	-	-
Horiz. %	33.20%	45.50%	100.25%	108.09%	63.75%	54.83%	100.00%	-
DY	3.63	4.80	8.87	3.86	3.16	2.05	4.47	-12.96%
YoY %	-24.38%	-45.89%	129.79%	22.15%	54.15%	-54.14%	-	-
Horiz. %	81.21%	107.38%	198.43%	86.35%	70.69%	45.86%	100.00%	-
P/NAPS	1.59	1.24	0.71	1.16	2.04	2.36	1.87	-10.25%
YoY %	28.23%	74.65%	-38.79%	-43.14%	-13.56%	26.20%	-	-
Horiz. %	85.03%	66.31%	37.97%	62.03%	109.09%	126.20%	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