[WCT] QoQ TTM Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	2,478,385	3,433,377	4,097,769	4,666,602	4,664,140	4,093,413	3,857,649	-25.52%
YoY %	-27.81%	-16.21%	-12.19%	0.05%	13.94%	6.11%	-	-
Horiz. %	64.25%	89.00%	106.22%	120.97%	120.91%	106.11%	100.00%	-
PBT	182,915	177,019	192,891	211,078	149,650	138,181	151,537	13.35%
YoY %	3.33%	-8.23%	-8.62%	41.05%	8.30%	-8.81%	-	-
Horiz. %	120.71%	116.82%	127.29%	139.29%	98.75%	91.19%	100.00%	-
Tax	-27,970	-27,208	-7,713	4,786	2,086	7,465	-3,603	291.57%
YoY %	-2.80%	-252.76%	-261.16%	129.43%	-72.06%	307.19%	-	-
Horiz. %	776.30%	755.15%	214.07%	-132.83%	-57.90%	-207.19%	100.00%	-
NP	154,945	149,811	185,178	215,864	151,736	145,646	147,934	3.13%
YoY %	3.43%	-19.10%	-14.22%	42.26%	4.18%	-1.55%	-	-
Horiz. %	104.74%	101.27%	125.18%	145.92%	102.57%	98.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	131,813	134,624	142,823	147,098	81,844	82,523	85,408	33.51%
YoY %	-2.09%	-5.74%	-2.91%	79.73%	-0.82%	-3.38%	-	-
Horiz. %	154.33%	157.62%	167.22%	172.23%	95.83%	96.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.29%	15.37%	4.00%	-2.27%	-1.39%	-5.40%	2.38%	-
YoY %	-0.52%	284.25%	276.21%	-63.31%	74.26%	-326.89%	-	-
Horiz. %	642.44%	645.80%	168.07%	-95.38%	-58.40%	-226.89%	100.00%	-
Total Cost	2,323,440	3,283,566	3,912,591	4,450,738	4,512,404	3,947,767	3,709,715	-26.77%
YoY %	-29.24%	-16.08%	-12.09%	-1.37%	14.30%	6.42%	-	-
Horiz. %	62.63%	88.51%	105.47%	119.98%	121.64%	106.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,220,904	1,243,154	1,240,850	1,286,273	1,264,247	1,291,463	1,252,630	-1.69%
YoY %	-1.79%	0.19%	-3.53%	1.74%	-2.11%	3.10%	-	-
Horiz. %	97.47%	99.24%	99.06%	102.69%	100.93%	103.10%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	78,555	78,555	78,350	78,350	74,392	74,392	74,383	3.70%
YoY %	0.00%	0.26%	0.00%	5.32%	0.00%	0.01%	-	-
Horiz. %	105.61%	105.61%	105.33%	105.33%	100.01%	100.01%	100.00%	-
Div Payout %	59.60%	58.35%	54.86%	53.26%	90.90%	90.15%	87.09%	-
YoY %	2.14%	6.36%	3.00%	-41.41%	0.83%	3.51%	-	-
Horiz. %	68.43%	67.00%	62.99%	61.16%	104.37%	103.51%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	1,220,904	1,243,154	1,240,850	1,286,273	1,264,247	1,291,463	1,252,630	-1.69%
YoY %	-1.79%	0.19%	-3.53%	1.74%	-2.11%	3.10%	-	-
Horiz. %	97.47%	99.24%	99.06%	102.69%	100.93%	103.10%	100.00%	-
NOSH	787,680	786,806	785,348	784,313	785,247	782,705	782,894	0.40%
YoY %	0.11%	0.19%	0.13%	-0.12%	0.32%	-0.02%	-	-
Horiz. %	100.61%	100.50%	100.31%	100.18%	100.30%	99.98%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	6.25%	4.36%	4.52%	4.63%	3.25%	3.56%	3.83%	-
YoY %	43.35%	-3.54%	-2.38%	42.46%	-8.71%	-7.05%	-	-
Horiz. %	163.19%	113.84%	118.02%	120.89%	84.86%	92.95%	100.00%	-
ROE	10.80%	10.83%	11.51%	11.44%	6.47%	6.39%	6.82%	-
YoY %	-0.28%	-5.91%	0.61%	76.82%	1.25%	-6.30%	-	-
Horiz. %	158.36%	158.80%	168.77%	167.74%	94.87%	93.70%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	314.64	436.37	521.78	594.99	593.97	522.98	492.74	-25.82%
YoY %	-27.90%	-16.37%	-12.30%	0.17%	13.57%	6.14%	-	-
Horiz. %	63.86%	88.56%	105.89%	120.75%	120.54%	106.14%	100.00%	-
EPS	16.73	17.11	18.19	18.76	10.42	10.54	10.91	32.94%
YoY %	-2.22%	-5.94%	-3.04%	80.04%	-1.14%	-3.39%	-	-
Horiz. %	153.35%	156.83%	166.73%	171.95%	95.51%	96.61%	100.00%	-
DPS	10.00	10.00	10.00	10.00	9.50	9.50	9.50	3.47%
YoY %	0.00%	0.00%	0.00%	5.26%	0.00%	0.00%	-	-
Horiz. %	105.26%	105.26%	105.26%	105.26%	100.00%	100.00%	100.00%	-
NAPS	1.55	1.58	1.58	1.64	1.61	1.65	1.60	-2.09%
YoY %	-1.90%	0.00%	-3.66%	1.86%	-2.42%	3.12%	-	-
Horiz. %	96.88%	98.75%	98.75%	102.50%	100.63%	103.12%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 784,313
RPS	158.89	220.11	262.71	299.18	299.02	262.43	247.31	-25.52%
YoY %	-27.81%	-16.22%	-12.19%	0.05%	13.94%	6.11%	-	-
Horiz. %	64.25%	89.00%	106.23%	120.97%	120.91%	106.11%	100.00%	-
EPS	8.45	8.63	9.16	9.43	5.25	5.29	5.48	33.43%
YoY %	-2.09%	-5.79%	-2.86%	79.62%	-0.76%	-3.47%	-	-
Horiz. %	154.20%	157.48%	167.15%	172.08%	95.80%	96.53%	100.00%	-
DPS	5.04	5.04	5.02	5.02	4.77	4.77	4.77	3.73%
YoY %	0.00%	0.40%	0.00%	5.24%	0.00%	0.00%	-	-
Horiz. %	105.66%	105.66%	105.24%	105.24%	100.00%	100.00%	100.00%	-
NAPS	0.7827	0.797	0.7955	0.8246	0.8105	0.828	0.8031	-1.69%
YoY %	-1.79%	0.19%	-3.53%	1.74%	-2.11%	3.10%	-	-
Horiz. %	97.46%	99.24%	99.05%	102.68%	100.92%	103.10%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	3.05	2.74	2.75	2.60	2.80	2.09	1.08	-
P/RPS	0.97	0.63	0.53	0.44	0.47	0.40	0.22	168.64%
YoY %	53.97%	18.87%	20.45%	-6.38%	17.50%	81.82%	-	-
Horiz. %	440.91%	286.36%	240.91%	200.00%	213.64%	181.82%	100.00%	-
P/EPS	18.23	16.01	15.12	13.86	26.86	19.82	9.90	50.17%
YoY %	13.87%	5.89%	9.09%	-48.40%	35.52%	100.20%	-	-
Horiz. %	184.14%	161.72%	152.73%	140.00%	271.31%	200.20%	100.00%	-
EY	5.49	6.24	6.61	7.21	3.72	5.04	10.10	-33.37%
YoY %	-12.02%	-5.60%	-8.32%	93.82%	-26.19%	-50.10%	-	-
Horiz. %	54.36%	61.78%	65.45%	71.39%	36.83%	49.90%	100.00%	-
DY	3.28	3.65	3.64	3.85	3.39	4.55	8.80	-48.17%
YoY %	-10.14%	0.27%	-5.45%	13.57%	-25.49%	-48.30%	-	-
Horiz. %	37.27%	41.48%	41.36%	43.75%	38.52%	51.70%	100.00%	-
P/NAPS	1.97	1.73	1.74	1.59	1.74	1.27	0.68	103.09%
YoY %	13.87%	-0.57%	9.43%	-8.62%	37.01%	86.76%	-	-
Horiz. %	289.71%	254.41%	255.88%	233.82%	255.88%	186.76%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	18/11/10	19/08/10	21/05/10	24/02/10	18/11/09	18/08/09	21/05/09	-
Price	3.02	2.82	2.57	2.65	2.66	2.62	1.98	-
P/RPS	0.96	0.65	0.49	0.45	0.45	0.50	0.40	79.16%
YoY %	47.69%	32.65%	8.89%	0.00%	-10.00%	25.00%	-	-
Horiz. %	240.00%	162.50%	122.50%	112.50%	112.50%	125.00%	100.00%	-
P/EPS	18.05	16.48	14.13	14.13	25.52	24.85	18.15	-0.36%
YoY %	9.53%	16.63%	0.00%	-44.63%	2.70%	36.91%	-	-
Horiz. %	99.45%	90.80%	77.85%	77.85%	140.61%	136.91%	100.00%	-
EY	5.54	6.07	7.08	7.08	3.92	4.02	5.51	0.36%
YoY %	-8.73%	-14.27%	0.00%	80.61%	-2.49%	-27.04%	-	-
Horiz. %	100.54%	110.16%	128.49%	128.49%	71.14%	72.96%	100.00%	-
DY	3.31	3.55	3.89	3.77	3.57	3.63	4.80	-21.92%
YoY %	-6.76%	-8.74%	3.18%	5.60%	-1.65%	-24.38%	-	-
Horiz. %	68.96%	73.96%	81.04%	78.54%	74.38%	75.62%	100.00%	-
P/NAPS	1.95	1.78	1.63	1.62	1.65	1.59	1.24	35.19%
YoY %	9.55%	9.20%	0.62%	-1.82%	3.77%	28.23%	-	-
Horiz. %	157.26%	143.55%	131.45%	130.65%	133.06%	128.23%	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