[WCT] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	3,435,720	3,325,156	3,151,279	2,781,701	2,565,575	2,351,059	1,801,465	53.60%
YoY %	3.33%	5.52%	13.29%	8.42%	9.12%	30.51%	-	-
Horiz. %	190.72%	184.58%	174.93%	154.41%	142.42%	130.51%	100.00%	-
PBT	284,986	313,187	313,862	283,530	251,271	219,103	161,696	45.75%
YoY %	-9.00%	-0.22%	10.70%	12.84%	14.68%	35.50%	-	-
Horiz. %	176.25%	193.69%	194.11%	175.35%	155.40%	135.50%	100.00%	-
Tax	-33,457	-41,336	-55,620	-54,404	-52,550	-49,740	-32,433	2.08%
YoY %	19.06%	25.68%	-2.24%	-3.53%	-5.65%	-53.36%	-	-
Horiz. %	103.16%	127.45%	171.49%	167.74%	162.03%	153.36%	100.00%	-
NP	251,529	271,851	258,242	229,126	198,721	169,363	129,263	55.67%
YoY %	-7.48%	5.27%	12.71%	15.30%	17.33%	31.02%	-	-
Horiz. %	194.59%	210.31%	199.78%	177.26%	153.73%	131.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	182,416	187,311	176,264	147,862	128,180	111,191	94,600	54.73%
YoY %	-2.61%	6.27%	19.21%	15.35%	15.28%	17.54%	-	-
Horiz. %	192.83%	198.00%	186.33%	156.30%	135.50%	117.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.74%	13.20%	17.72%	19.19%	20.91%	22.70%	20.06%	-
YoY %	-11.06%	-25.51%	-7.66%	-8.23%	-7.89%	13.16%	-	-
Horiz. %	58.52%	65.80%	88.33%	95.66%	104.24%	113.16%	100.00%	-
Total Cost	3,184,191	3,053,305	2,893,037	2,552,575	2,366,854	2,181,696	1,672,202	53.44%
YoY %	4.29%	5.54%	13.34%	7.85%	8.49%	30.47%	-	-
Horiz. %	190.42%	182.59%	173.01%	152.65%	141.54%	130.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,197,691	1,189,419	1,123,767	653,147	611,893	675,819	435,625	95.89%
YoY %	0.70%	5.84%	72.05%	6.74%	-9.46%	55.14%	-	-
Horiz. %	274.94%	273.04%	257.97%	149.93%	140.46%	155.14%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	53,821	76,767	54,537	54,537	55,872	48,915	47,985	7.92%
YoY %	-29.89%	40.76%	0.00%	-2.39%	14.22%	1.94%	-	-
Horiz. %	112.16%	159.98%	113.65%	113.65%	116.44%	101.94%	100.00%	-
Div Payout %	29.50%	40.98%	30.94%	36.88%	43.59%	43.99%	50.72%	-
YoY %	-28.01%	32.45%	-16.11%	-15.39%	-0.91%	-13.27%	-	-
Horiz. %	58.16%	80.80%	61.00%	72.71%	85.94%	86.73%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	1,197,691	1,189,419	1,123,767	653,147	611,893	675,819	435,625	95.89%
YoY %	0.70%	5.84%	72.05%	6.74%	-9.46%	55.14%	-	-
Horiz. %	274.94%	273.04%	257.97%	149.93%	140.46%	155.14%	100.00%	-
NOSH	782,804	782,513	754,206	338,966	305,946	225,273	217,812	134.08%
YoY %	0.04%	3.75%	122.50%	10.79%	35.81%	3.43%	-	-
Horiz. %	359.39%	359.26%	346.26%	155.62%	140.46%	103.43%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	7.32%	8.18%	8.19%	8.24%	7.75%	7.20%	7.18%	-
YoY %	-10.51%	-0.12%	-0.61%	6.32%	7.64%	0.28%	-	-
Horiz. %	101.95%	113.93%	114.07%	114.76%	107.94%	100.28%	100.00%	-
ROE	15.23%	15.75%	15.69%	22.64%	20.95%	16.45%	21.72%	-
YoY %	-3.30%	0.38%	-30.70%	8.07%	27.36%	-24.26%	-	-
Horiz. %	70.12%	72.51%	72.24%	104.24%	96.45%	75.74%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	438.90	424.93	417.83	851.78	838.57	1,043.65	827.07	-34.37%
YoY %	3.29%	1.70%	-50.95%	1.58%	-19.65%	26.19%	-	-
Horiz. %	53.07%	51.38%	50.52%	102.99%	101.39%	126.19%	100.00%	-
EPS	23.30	23.94	23.37	45.28	41.90	49.36	43.43	-33.89%
YoY %	-2.67%	2.44%	-48.39%	8.07%	-15.11%	13.65%	-	-
Horiz. %	53.65%	55.12%	53.81%	104.26%	96.48%	113.65%	100.00%	-
DPS	6.88	9.81	7.23	16.70	18.26	21.71	22.03	-53.87%
YoY %	-29.87%	35.68%	-56.71%	-8.54%	-15.89%	-1.45%	-	-
Horiz. %	31.23%	44.53%	32.82%	75.81%	82.89%	98.55%	100.00%	-
NAPS	1.53	1.52	1.49	2.00	2.00	3.00	2.00	-16.31%
YoY %	0.66%	2.01%	-25.50%	0.00%	-33.33%	50.00%	-	-
Horiz. %	76.50%	76.00%	74.50%	100.00%	100.00%	150.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 338,966
RPS	220.26	213.18	202.03	178.34	164.48	150.73	115.49	53.60%
YoY %	3.32%	5.52%	13.28%	8.43%	9.12%	30.51%	-	-
Horiz. %	190.72%	184.59%	174.93%	154.42%	142.42%	130.51%	100.00%	-
EPS	11.69	12.01	11.30	9.48	8.22	7.13	6.06	54.77%
YoY %	-2.66%	6.28%	19.20%	15.33%	15.29%	17.66%	-	-
Horiz. %	192.90%	198.18%	186.47%	156.44%	135.64%	117.66%	100.00%	-
DPS	3.45	4.92	3.50	3.50	3.58	3.14	3.08	7.83%
YoY %	-29.88%	40.57%	0.00%	-2.23%	14.01%	1.95%	-	-
Horiz. %	112.01%	159.74%	113.64%	113.64%	116.23%	101.95%	100.00%	-
NAPS	0.7678	0.7625	0.7204	0.4187	0.3923	0.4333	0.2793	95.87%
YoY %	0.70%	5.84%	72.06%	6.73%	-9.46%	55.14%	-	-
Horiz. %	274.90%	273.00%	257.93%	149.91%	140.46%	155.14%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	2.60	3.06	3.84	4.18	3.85	3.97	2.95	-
P/RPS	0.59	0.72	0.92	0.49	0.46	0.38	0.36	38.88%
YoY %	-18.06%	-21.74%	87.76%	6.52%	21.05%	5.56%	-	-
Horiz. %	163.89%	200.00%	255.56%	136.11%	127.78%	105.56%	100.00%	-
P/EPS	11.16	12.78	16.43	9.23	9.19	8.04	6.79	39.14%
YoY %	-12.68%	-22.22%	78.01%	0.44%	14.30%	18.41%	-	-
Horiz. %	164.36%	188.22%	241.97%	135.94%	135.35%	118.41%	100.00%	-
EY	8.96	7.82	6.09	10.83	10.88	12.43	14.72	-28.11%
YoY %	14.58%	28.41%	-43.77%	-0.46%	-12.47%	-15.56%	-	-
Horiz. %	60.87%	53.12%	41.37%	73.57%	73.91%	84.44%	100.00%	-
DY	2.64	3.21	1.88	4.00	4.74	5.47	7.47	-49.91%
YoY %	-17.76%	70.74%	-53.00%	-15.61%	-13.35%	-26.77%	-	-
Horiz. %	35.34%	42.97%	25.17%	53.55%	63.45%	73.23%	100.00%	-
P/NAPS	1.70	2.01	2.58	2.09	1.93	1.32	1.48	9.65%
YoY %	-15.42%	-22.09%	23.44%	8.29%	46.21%	-10.81%	-	-
Horiz. %	114.86%	135.81%	174.32%	141.22%	130.41%	89.19%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	13/11/08	14/08/08	15/05/08	05/03/08	29/11/07	29/08/07	29/05/07	-
Price	1.78	3.10	3.52	3.74	3.97	3.00	3.28	-
P/RPS	0.41	0.73	0.84	0.44	0.47	0.29	0.40	1.65%
YoY %	-43.84%	-13.10%	90.91%	-6.38%	62.07%	-27.50%	-	-
Horiz. %	102.50%	182.50%	210.00%	110.00%	117.50%	72.50%	100.00%	-
P/EPS	7.64	12.95	15.06	8.26	9.48	6.08	7.55	0.79%
YoY %	-41.00%	-14.01%	82.32%	-12.87%	55.92%	-19.47%	-	-
Horiz. %	101.19%	171.52%	199.47%	109.40%	125.56%	80.53%	100.00%	-
EY	13.09	7.72	6.64	12.11	10.55	16.45	13.24	-0.75%
YoY %	69.56%	16.27%	-45.17%	14.79%	-35.87%	24.24%	-	-
Horiz. %	98.87%	58.31%	50.15%	91.47%	79.68%	124.24%	100.00%	-
DY	3.86	3.16	2.05	4.47	4.60	7.24	6.72	-30.83%
YoY %	22.15%	54.15%	-54.14%	-2.83%	-36.46%	7.74%	-	-
Horiz. %	57.44%	47.02%	30.51%	66.52%	68.45%	107.74%	100.00%	-
P/NAPS	1.16	2.04	2.36	1.87	1.99	1.00	1.64	-20.56%
YoY %	-43.14%	-13.56%	26.20%	-6.03%	99.00%	-39.02%	-	-
Horiz. %	70.73%	124.39%	143.90%	114.02%	121.34%	60.98%	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