[WCT] QoQ TTM Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	4,666,602	4,664,140	4,093,413	3,857,649	3,808,997	3,435,720	3,325,156	25.27%
YoY %	0.05%	13.94%	6.11%	1.28%	10.86%	3.33%	-	-
Horiz. %	140.34%	140.27%	123.10%	116.01%	114.55%	103.33%	100.00%	-
PBT	211,078	149,650	138,181	151,537	158,840	284,986	313,187	-23.07%
YoY %	41.05%	8.30%	-8.81%	-4.60%	-44.26%	-9.00%	-	-
Horiz. %	67.40%	47.78%	44.12%	48.39%	50.72%	91.00%	100.00%	-
Tax	4,786	2,086	7,465	-3,603	-13,052	-33,457	-41,336	-
YoY %	129.43%	-72.06%	307.19%	72.40%	60.99%	19.06%	-	-
Horiz. %	-11.58%	-5.05%	-18.06%	8.72%	31.58%	80.94%	100.00%	-
NP	215,864	151,736	145,646	147,934	145,788	251,529	271,851	-14.21%
YoY %	42.26%	4.18%	-1.55%	1.47%	-42.04%	-7.48%	-	-
Horiz. %	79.41%	55.82%	53.58%	54.42%	53.63%	92.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	147,098	81,844	82,523	85,408	101,770	182,416	187,311	-14.84%
YoY %	79.73%	-0.82%	-3.38%	-16.08%	-44.21%	-2.61%	-	-
Horiz. %	78.53%	43.69%	44.06%	45.60%	54.33%	97.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-2.27%	-1.39%	-5.40%	2.38%	8.22%	11.74%	13.20%	-
YoY %	-63.31%	74.26%	-326.89%	-71.05%	-29.98%	-11.06%	-	-
Horiz. %	-17.20%	-10.53%	-40.91%	18.03%	62.27%	88.94%	100.00%	-
Total Cost	4,450,738	4,512,404	3,947,767	3,709,715	3,663,209	3,184,191	3,053,305	28.47%
YoY %	-1.37%	14.30%	6.42%	1.27%	15.04%	4.29%	-	-
Horiz. %	145.77%	147.79%	129.29%	121.50%	119.98%	104.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,286,273	1,264,247	1,291,463	1,252,630	1,183,083	1,197,691	1,189,419	5.34%
YoY %	1.74%	-2.11%	3.10%	5.88%	-1.22%	0.70%	-	-
Horiz. %	108.14%	106.29%	108.58%	105.31%	99.47%	100.70%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	78,350	74,392	74,392	74,383	74,383	53,821	76,767	1.36%
YoY %	5.32%	0.00%	0.01%	0.00%	38.20%	-29.89%	-	-
Horiz. %	102.06%	96.91%	96.91%	96.89%	96.89%	70.11%	100.00%	-
Div Payout %	53.26%	90.90%	90.15%	87.09%	73.09%	29.50%	40.98%	-
YoY %	-41.41%	0.83%	3.51%	19.15%	147.76%	-28.01%	-	-
Horiz. %	129.97%	221.82%	219.99%	212.52%	178.36%	71.99%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	1,286,273	1,264,247	1,291,463	1,252,630	1,183,083	1,197,691	1,189,419	5.34%
YoY %	1.74%	-2.11%	3.10%	5.88%	-1.22%	0.70%	-	-
Horiz. %	108.14%	106.29%	108.58%	105.31%	99.47%	100.70%	100.00%	-
NOSH	784,313	785,247	782,705	782,894	783,498	782,804	782,513	0.15%
YoY %	-0.12%	0.32%	-0.02%	-0.08%	0.09%	0.04%	-	-
Horiz. %	100.23%	100.35%	100.02%	100.05%	100.13%	100.04%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	4.63%	3.25%	3.56%	3.83%	3.83%	7.32%	8.18%	-
YoY %	42.46%	-8.71%	-7.05%	0.00%	-47.68%	-10.51%	-	-
Horiz. %	56.60%	39.73%	43.52%	46.82%	46.82%	89.49%	100.00%	-
ROE	11.44%	6.47%	6.39%	6.82%	8.60%	15.23%	15.75%	-
YoY %	76.82%	1.25%	-6.30%	-20.70%	-43.53%	-3.30%	-	-
Horiz. %	72.63%	41.08%	40.57%	43.30%	54.60%	96.70%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	594.99	593.97	522.98	492.74	486.15	438.90	424.93	25.08%
YoY %	0.17%	13.57%	6.14%	1.36%	10.77%	3.29%	-	-
Horiz. %	140.02%	139.78%	123.07%	115.96%	114.41%	103.29%	100.00%	-
EPS	18.76	10.42	10.54	10.91	12.99	23.30	23.94	-14.96%
YoY %	80.04%	-1.14%	-3.39%	-16.01%	-44.25%	-2.67%	-	-
Horiz. %	78.36%	43.53%	44.03%	45.57%	54.26%	97.33%	100.00%	-
DPS	10.00	9.50	9.50	9.50	9.49	6.88	9.81	1.28%
YoY %	5.26%	0.00%	0.00%	0.11%	37.94%	-29.87%	-	-
Horiz. %	101.94%	96.84%	96.84%	96.84%	96.74%	70.13%	100.00%	-
NAPS	1.64	1.61	1.65	1.60	1.51	1.53	1.52	5.18%
YoY %	1.86%	-2.42%	3.12%	5.96%	-1.31%	0.66%	-	-
Horiz. %	107.89%	105.92%	108.55%	105.26%	99.34%	100.66%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 782,894
RPS	311.49	311.33	273.23	257.49	254.25	229.33	221.95	25.27%
YoY %	0.05%	13.94%	6.11%	1.27%	10.87%	3.33%	-	-
Horiz. %	140.34%	140.27%	123.10%	116.01%	114.55%	103.33%	100.00%	-
EPS	9.82	5.46	5.51	5.70	6.79	12.18	12.50	-14.82%
YoY %	79.85%	-0.91%	-3.33%	-16.05%	-44.25%	-2.56%	-	-
Horiz. %	78.56%	43.68%	44.08%	45.60%	54.32%	97.44%	100.00%	-
DPS	5.23	4.97	4.97	4.96	4.96	3.59	5.12	1.42%
YoY %	5.23%	0.00%	0.20%	0.00%	38.16%	-29.88%	-	-
Horiz. %	102.15%	97.07%	97.07%	96.88%	96.88%	70.12%	100.00%	-
NAPS	0.8586	0.8439	0.862	0.8361	0.7897	0.7994	0.7939	5.34%
YoY %	1.74%	-2.10%	3.10%	5.88%	-1.21%	0.69%	-	-
Horiz. %	108.15%	106.30%	108.58%	105.32%	99.47%	100.69%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.60	2.80	2.09	1.08	1.52	2.60	3.06	-
P/RPS	0.44	0.47	0.40	0.22	0.31	0.59	0.72	-27.92%
YoY %	-6.38%	17.50%	81.82%	-29.03%	-47.46%	-18.06%	-	-
Horiz. %	61.11%	65.28%	55.56%	30.56%	43.06%	81.94%	100.00%	-
P/EPS	13.86	26.86	19.82	9.90	11.70	11.16	12.78	5.54%
YoY %	-48.40%	35.52%	100.20%	-15.38%	4.84%	-12.68%	-	-
Horiz. %	108.45%	210.17%	155.09%	77.46%	91.55%	87.32%	100.00%	-
EY	7.21	3.72	5.04	10.10	8.55	8.96	7.82	-5.25%
YoY %	93.82%	-26.19%	-50.10%	18.13%	-4.58%	14.58%	-	-
Horiz. %	92.20%	47.57%	64.45%	129.16%	109.34%	114.58%	100.00%	-
DY	3.85	3.39	4.55	8.80	6.25	2.64	3.21	12.84%
YoY %	13.57%	-25.49%	-48.30%	40.80%	136.74%	-17.76%	-	-
Horiz. %	119.94%	105.61%	141.74%	274.14%	194.70%	82.24%	100.00%	-
P/NAPS	1.59	1.74	1.27	0.68	1.01	1.70	2.01	-14.43%
YoY %	-8.62%	37.01%	86.76%	-32.67%	-40.59%	-15.42%	-	-
Horiz. %	79.10%	86.57%	63.18%	33.83%	50.25%	84.58%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	18/11/09	18/08/09	21/05/09	26/02/09	13/11/08	14/08/08	-
Price	2.65	2.66	2.62	1.98	1.07	1.78	3.10	-
P/RPS	0.45	0.45	0.50	0.40	0.22	0.41	0.73	-27.50%
YoY %	0.00%	-10.00%	25.00%	81.82%	-46.34%	-43.84%	-	-
Horiz. %	61.64%	61.64%	68.49%	54.79%	30.14%	56.16%	100.00%	-
P/EPS	14.13	25.52	24.85	18.15	8.24	7.64	12.95	5.96%
YoY %	-44.63%	2.70%	36.91%	120.27%	7.85%	-41.00%	-	-
Horiz. %	109.11%	197.07%	191.89%	140.15%	63.63%	59.00%	100.00%	-
EY	7.08	3.92	4.02	5.51	12.14	13.09	7.72	-5.59%
YoY %	80.61%	-2.49%	-27.04%	-54.61%	-7.26%	69.56%	-	-
Horiz. %	91.71%	50.78%	52.07%	71.37%	157.25%	169.56%	100.00%	-
DY	3.77	3.57	3.63	4.80	8.87	3.86	3.16	12.45%
YoY %	5.60%	-1.65%	-24.38%	-45.89%	129.79%	22.15%	-	-
Horiz. %	119.30%	112.97%	114.87%	151.90%	280.70%	122.15%	100.00%	-
P/NAPS	1.62	1.65	1.59	1.24	0.71	1.16	2.04	-14.20%
YoY %	-1.82%	3.77%	28.23%	74.65%	-38.79%	-43.14%	-	-
Horiz. %	79.41%	80.88%	77.94%	60.78%	34.80%	56.86%	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

0:17

New IPO: Building management systems (BMS), solar thermal systems and energy-saving services provider, Solar District Cooling Bhd aims to list on the Ace Market!

MQ Trader 1388 views | 9 d ago

0:43

M & A Value Partners IPO Equity Fund

MQ Trader 5117 views | 1 mo ago

0:15

MQ Market Updates - 6 September 2024

MQ Trader 179 views | 2 d ago

0:15

MQ Market Updates - 5 September 2024

MQ Trader 319 views | 3 d ago

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

YTLPOWR

YTL POWER INTERNATIONAL BHD

1000

NOTION

NOTION VTEC BHD

492

YTL

YTL CORPORATION BHD

490

GENETEC

GENETEC TECHNOLOGY BERHAD

355

HAWK

STEEL HAWK BERHAD

340

MYEG

MY E.G. SERVICES BHD

335

MPHBCAP

MPHB Capital Berhad

331

GENM

GENTING MALAYSIA BERHAD

298

99SMART

99 SPEED MART RETAIL HOLDINGS BERHAD

283

PBBANK

PUBLIC BANK BHD

268

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

VELESTO

0.19

-0.005

32,999,500

HSI-CYN

0.10

0.00

19,576,400

BCMALL

0.01

-0.005

18,940,200

YEWLEE

0.43

+0.01

14,035,800

BERTAM-R1

0.03

-0.005

13,438,700

BSLCORP-OR

0.005

0.00

12,469,600

YTLPOWR-C51

0.015

0.00

10,879,100

More active Stocks

NESTLE

103.30

+1.70

100

HEIM

23.46

+0.34

3,400

DLADY

30.78

+0.18

300

NIKKEI-HF

1.08

+0.105

10,500

CARLSBG

19.62

+0.10

4,800

METROD

1.40

+0.08

1,000

PLS

0.69

+0.065

100

HTPADU

2.32

+0.06

161,800

MCEHLDG-WA

0.925

+0.06

5,000

ANCOMNY-WB

0.82

+0.06

4,400

More gainer Stocks

SUNCON-C15

0.245

-0.24

5,000

ORIENT

6.61

-0.23

1,225,800

HLBANK

20.90

-0.20

7,700

AFFIN-C18

0.055

-0.195

5,000

YTL-C75

0.20

-0.145

50,000

ALLIANZ

20.36

-0.14

32,600

PIE

5.22

-0.14

5,700

BKAWAN

19.52

-0.14

2,400

MAYBANKC1P

0.07

-0.13

1,000,000

APOLLO

6.47

-0.13

600

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More