[WCT] QoQ TTM Result on 31-Mar-2005 [#1]

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
TTM Result
Revenue	816,270	841,482	780,264	816,602	796,309	776,474	847,132	-2.43%
YoY %	-3.00%	7.85%	-4.45%	2.55%	2.55%	-8.34%	-	-
Horiz. %	96.36%	99.33%	92.11%	96.40%	94.00%	91.66%	100.00%	-
PBT	128,723	108,003	75,554	73,717	66,972	79,330	116,222	7.02%
YoY %	19.18%	42.95%	2.49%	10.07%	-15.58%	-31.74%	-	-
Horiz. %	110.76%	92.93%	65.01%	63.43%	57.62%	68.26%	100.00%	-
Tax	-33,680	-38,099	-39,558	-43,230	-41,845	-34,984	-37,600	-7.05%
YoY %	11.60%	3.69%	8.49%	-3.31%	-19.61%	6.96%	-	-
Horiz. %	89.57%	101.33%	105.21%	114.97%	111.29%	93.04%	100.00%	-
NP	95,043	69,904	35,996	30,487	25,127	44,346	78,622	13.44%
YoY %	35.96%	94.20%	18.07%	21.33%	-43.34%	-43.60%	-	-
Horiz. %	120.89%	88.91%	45.78%	38.78%	31.96%	56.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,311	60,521	30,386	27,754	25,127	44,346	78,622	2.26%
YoY %	34.35%	99.17%	9.48%	10.45%	-43.34%	-43.60%	-	-
Horiz. %	103.42%	76.98%	38.65%	35.30%	31.96%	56.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.16%	35.28%	52.36%	58.64%	62.48%	44.10%	32.35%	-
YoY %	-25.85%	-32.62%	-10.71%	-6.15%	41.68%	36.32%	-	-
Horiz. %	80.87%	109.06%	161.85%	181.27%	193.14%	136.32%	100.00%	-
Total Cost	721,227	771,578	744,268	786,115	771,182	732,128	768,510	-4.13%
YoY %	-6.53%	3.67%	-5.32%	1.94%	5.33%	-4.73%	-	-
Horiz. %	93.85%	100.40%	96.85%	102.29%	100.35%	95.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	639,770	455,503	420,452	367,310	436,606	433,844	445,417	27.21%
YoY %	40.45%	8.34%	14.47%	-15.87%	0.64%	-2.60%	-	-
Horiz. %	143.63%	102.26%	94.40%	82.46%	98.02%	97.40%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	37,840	57,732	55,177	53,562	53,562	26,004	25,364	30.46%
YoY %	-34.46%	4.63%	3.02%	0.00%	105.98%	2.52%	-	-
Horiz. %	149.19%	227.61%	217.54%	211.17%	211.17%	102.52%	100.00%	-
Div Payout %	46.54%	95.39%	181.59%	192.99%	213.17%	58.64%	32.26%	-
YoY %	-51.21%	-47.47%	-5.91%	-9.47%	263.52%	81.77%	-	-
Horiz. %	144.27%	295.69%	562.90%	598.23%	660.79%	181.77%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	639,770	455,503	420,452	367,310	436,606	433,844	445,417	27.21%
YoY %	40.45%	8.34%	14.47%	-15.87%	0.64%	-2.60%	-	-
Horiz. %	143.63%	102.26%	94.40%	82.46%	98.02%	97.40%	100.00%	-
NOSH	212,548	151,834	140,150	122,436	121,468	117,767	118,619	47.36%
YoY %	39.99%	8.34%	14.47%	0.80%	3.14%	-0.72%	-	-
Horiz. %	179.19%	128.00%	118.15%	103.22%	102.40%	99.28%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	11.64%	8.31%	4.61%	3.73%	3.16%	5.71%	9.28%	-
YoY %	40.07%	80.26%	23.59%	18.04%	-44.66%	-38.47%	-	-
Horiz. %	125.43%	89.55%	49.68%	40.19%	34.05%	61.53%	100.00%	-
ROE	12.71%	13.29%	7.23%	7.56%	5.76%	10.22%	17.65%	-
YoY %	-4.36%	83.82%	-4.37%	31.25%	-43.64%	-42.10%	-	-
Horiz. %	72.01%	75.30%	40.96%	42.83%	32.63%	57.90%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	384.04	554.21	556.73	666.96	655.57	659.33	714.16	-33.79%
YoY %	-30.70%	-0.45%	-16.53%	1.74%	-0.57%	-7.68%	-	-
Horiz. %	53.78%	77.60%	77.96%	93.39%	91.80%	92.32%	100.00%	-
EPS	38.26	39.86	21.68	22.67	20.69	37.66	66.28	-30.60%
YoY %	-4.01%	83.86%	-4.37%	9.57%	-45.06%	-43.18%	-	-
Horiz. %	57.72%	60.14%	32.71%	34.20%	31.22%	56.82%	100.00%	-
DPS	17.80	38.02	39.37	43.75	44.10	22.08	21.38	-11.47%
YoY %	-53.18%	-3.43%	-10.01%	-0.79%	99.73%	3.27%	-	-
Horiz. %	83.26%	177.83%	184.14%	204.63%	206.27%	103.27%	100.00%	-
NAPS	3.01	3.00	3.00	3.00	3.5944	3.6839	3.755	-13.67%
YoY %	0.33%	0.00%	0.00%	-16.54%	-2.43%	-1.89%	-	-
Horiz. %	80.16%	79.89%	79.89%	79.89%	95.72%	98.11%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 122,436
RPS	52.33	53.95	50.02	52.35	51.05	49.78	54.31	-2.43%
YoY %	-3.00%	7.86%	-4.45%	2.55%	2.55%	-8.34%	-	-
Horiz. %	96.35%	99.34%	92.10%	96.39%	94.00%	91.66%	100.00%	-
EPS	5.21	3.88	1.95	1.78	1.61	2.84	5.04	2.23%
YoY %	34.28%	98.97%	9.55%	10.56%	-43.31%	-43.65%	-	-
Horiz. %	103.37%	76.98%	38.69%	35.32%	31.94%	56.35%	100.00%	-
DPS	2.43	3.70	3.54	3.43	3.43	1.67	1.63	30.40%
YoY %	-34.32%	4.52%	3.21%	0.00%	105.39%	2.45%	-	-
Horiz. %	149.08%	226.99%	217.18%	210.43%	210.43%	102.45%	100.00%	-
NAPS	0.4102	0.292	0.2696	0.2355	0.2799	0.2781	0.2856	27.21%
YoY %	40.48%	8.31%	14.48%	-15.86%	0.65%	-2.63%	-	-
Horiz. %	143.63%	102.24%	94.40%	82.46%	98.00%	97.37%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	1.12	1.63	1.50	1.72	2.25	2.25	2.60	-
P/RPS	0.29	0.29	0.27	0.26	0.34	0.34	0.36	-13.38%
YoY %	0.00%	7.41%	3.85%	-23.53%	0.00%	-5.56%	-	-
Horiz. %	80.56%	80.56%	75.00%	72.22%	94.44%	94.44%	100.00%	-
P/EPS	2.93	4.09	6.92	7.59	10.88	5.98	3.92	-17.59%
YoY %	-28.36%	-40.90%	-8.83%	-30.24%	81.94%	52.55%	-	-
Horiz. %	74.74%	104.34%	176.53%	193.62%	277.55%	152.55%	100.00%	-
EY	34.16	24.45	14.45	13.18	9.19	16.74	25.49	21.48%
YoY %	39.71%	69.20%	9.64%	43.42%	-45.10%	-34.33%	-	-
Horiz. %	134.01%	95.92%	56.69%	51.71%	36.05%	65.67%	100.00%	-
DY	15.90	23.33	26.25	25.43	19.60	9.81	8.22	55.05%
YoY %	-31.85%	-11.12%	3.22%	29.74%	99.80%	19.34%	-	-
Horiz. %	193.43%	283.82%	319.34%	309.37%	238.44%	119.34%	100.00%	-
P/NAPS	0.37	0.54	0.50	0.57	0.63	0.61	0.69	-33.92%
YoY %	-31.48%	8.00%	-12.28%	-9.52%	3.28%	-11.59%	-	-
Horiz. %	53.62%	78.26%	72.46%	82.61%	91.30%	88.41%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	27/02/06	07/12/05	29/08/05	31/05/05	28/02/05	25/11/04	27/08/04	-
Price	1.25	1.12	1.65	1.51	2.05	2.27	2.17	-
P/RPS	0.33	0.20	0.30	0.23	0.31	0.34	0.30	6.54%
YoY %	65.00%	-33.33%	30.43%	-25.81%	-8.82%	13.33%	-	-
Horiz. %	110.00%	66.67%	100.00%	76.67%	103.33%	113.33%	100.00%	-
P/EPS	3.27	2.81	7.61	6.66	9.91	6.03	3.27	0.00%
YoY %	16.37%	-63.07%	14.26%	-32.80%	64.34%	84.40%	-	-
Horiz. %	100.00%	85.93%	232.72%	203.67%	303.06%	184.40%	100.00%	-
EY	30.60	35.59	13.14	15.01	10.09	16.59	30.54	0.13%
YoY %	-14.02%	170.85%	-12.46%	48.76%	-39.18%	-45.68%	-	-
Horiz. %	100.20%	116.54%	43.03%	49.15%	33.04%	54.32%	100.00%	-
DY	14.24	33.95	23.86	28.97	21.51	9.73	9.85	27.76%
YoY %	-58.06%	42.29%	-17.64%	34.68%	121.07%	-1.22%	-	-
Horiz. %	144.57%	344.67%	242.23%	294.11%	218.38%	98.78%	100.00%	-
P/NAPS	0.42	0.37	0.55	0.50	0.57	0.62	0.58	-19.31%
YoY %	13.51%	-32.73%	10.00%	-12.28%	-8.06%	6.90%	-	-
Horiz. %	72.41%	63.79%	94.83%	86.21%	98.28%	106.90%	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