[WCT] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	1,573,576	1,404,698	1,694,436	4,612,058	3,471,868	2,599,842	1,046,241	7.03%
YoY %	12.02%	-17.10%	-63.26%	32.84%	33.54%	148.49%	-	-
Horiz. %	150.40%	134.26%	161.95%	440.82%	331.84%	248.49%	100.00%	-
PBT	206,806	204,468	220,761	258,312	270,565	268,624	133,345	7.58%
YoY %	1.14%	-7.38%	-14.54%	-4.53%	0.72%	101.45%	-	-
Horiz. %	155.09%	153.34%	165.56%	193.72%	202.91%	201.45%	100.00%	-
Tax	-54,852	-46,365	-48,640	-4,965	-25,149	-53,078	-29,156	11.09%
YoY %	-18.30%	4.68%	-879.66%	80.26%	52.62%	-82.05%	-	-
Horiz. %	188.13%	159.02%	166.83%	17.03%	86.26%	182.05%	100.00%	-
NP	151,954	158,102	172,121	253,346	245,416	215,545	104,189	6.48%
YoY %	-3.89%	-8.14%	-32.06%	3.23%	13.86%	106.88%	-	-
Horiz. %	145.84%	151.75%	165.20%	243.16%	235.55%	206.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	159,853	152,638	132,352	152,732	179,300	133,228	79,761	12.27%
YoY %	4.73%	15.33%	-13.34%	-14.82%	34.58%	67.03%	-	-
Horiz. %	200.41%	191.37%	165.94%	191.49%	224.80%	167.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.52%	22.68%	22.03%	1.92%	9.29%	19.76%	21.87%	-
YoY %	16.93%	2.95%	1,047.40%	-79.33%	-52.99%	-9.65%	-	-
Horiz. %	121.26%	103.70%	100.73%	8.78%	42.48%	90.35%	100.00%	-
Total Cost	1,421,621	1,246,596	1,522,314	4,358,712	3,226,452	2,384,297	942,052	7.09%
YoY %	14.04%	-18.11%	-65.07%	35.09%	35.32%	153.10%	-	-
Horiz. %	150.91%	132.33%	161.60%	462.68%	342.49%	253.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,548,818	1,417,969	1,220,136	1,261,449	1,182,452	845,876	572,867	18.01%
YoY %	9.23%	16.21%	-3.28%	6.68%	39.79%	47.66%	-	-
Horiz. %	270.36%	247.52%	212.99%	220.20%	206.41%	147.66%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	40,974	53,407	52,478	52,233	51,522	29,889	21,296	11.51%
YoY %	-23.28%	1.77%	0.47%	1.38%	72.38%	40.35%	-	-
Horiz. %	192.40%	250.78%	246.42%	245.27%	241.93%	140.35%	100.00%	-
Div Payout %	25.63%	34.99%	39.65%	34.20%	28.74%	22.43%	26.70%	-
YoY %	-26.75%	-11.75%	15.94%	19.00%	28.13%	-15.99%	-	-
Horiz. %	95.99%	131.05%	148.50%	128.09%	107.64%	84.01%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	1,548,818	1,417,969	1,220,136	1,261,449	1,182,452	845,876	572,867	18.01%
YoY %	9.23%	16.21%	-3.28%	6.68%	39.79%	47.66%	-	-
Horiz. %	270.36%	247.52%	212.99%	220.20%	206.41%	147.66%	100.00%	-
NOSH	819,480	801,112	787,184	783,508	772,844	298,896	212,961	25.15%
YoY %	2.29%	1.77%	0.47%	1.38%	158.57%	40.35%	-	-
Horiz. %	384.80%	376.18%	369.64%	367.91%	362.90%	140.35%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	9.66%	11.26%	10.16%	5.49%	7.07%	8.29%	9.96%	-
YoY %	-14.21%	10.83%	85.06%	-22.35%	-14.72%	-16.77%	-	-
Horiz. %	96.99%	113.05%	102.01%	55.12%	70.98%	83.23%	100.00%	-
ROE	10.32%	10.76%	10.85%	12.11%	15.16%	15.75%	13.92%	-
YoY %	-4.09%	-0.83%	-10.40%	-20.12%	-3.75%	13.15%	-	-
Horiz. %	74.14%	77.30%	77.95%	87.00%	108.91%	113.15%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	192.02	175.34	215.25	588.64	449.23	869.81	491.28	-14.48%
YoY %	9.51%	-18.54%	-63.43%	31.03%	-48.35%	77.05%	-	-
Horiz. %	39.09%	35.69%	43.81%	119.82%	91.44%	177.05%	100.00%	-
EPS	19.51	19.05	16.81	19.49	23.20	44.57	37.45	-10.28%
YoY %	2.41%	13.33%	-13.75%	-15.99%	-47.95%	19.01%	-	-
Horiz. %	52.10%	50.87%	44.89%	52.04%	61.95%	119.01%	100.00%	-
DPS	5.00	6.67	6.67	6.67	6.67	10.00	10.00	-10.90%
YoY %	-25.04%	0.00%	0.00%	0.00%	-33.30%	0.00%	-	-
Horiz. %	50.00%	66.70%	66.70%	66.70%	66.70%	100.00%	100.00%	-
NAPS	1.89	1.77	1.55	1.61	1.53	2.83	2.69	-5.70%
YoY %	6.78%	14.19%	-3.73%	5.23%	-45.94%	5.20%	-	-
Horiz. %	70.26%	65.80%	57.62%	59.85%	56.88%	105.20%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 785,247
RPS	100.88	90.06	108.63	295.68	222.58	166.68	67.07	7.03%
YoY %	12.01%	-17.09%	-63.26%	32.84%	33.54%	148.52%	-	-
Horiz. %	150.41%	134.28%	161.97%	440.85%	331.86%	248.52%	100.00%	-
EPS	10.25	9.79	8.49	9.79	11.49	8.54	5.11	12.28%
YoY %	4.70%	15.31%	-13.28%	-14.80%	34.54%	67.12%	-	-
Horiz. %	200.59%	191.59%	166.14%	191.59%	224.85%	167.12%	100.00%	-
DPS	2.63	3.42	3.36	3.35	3.30	1.92	1.37	11.47%
YoY %	-23.10%	1.79%	0.30%	1.52%	71.88%	40.15%	-	-
Horiz. %	191.97%	249.64%	245.26%	244.53%	240.88%	140.15%	100.00%	-
NAPS	0.993	0.9091	0.7822	0.8087	0.7581	0.5423	0.3673	18.01%
YoY %	9.23%	16.22%	-3.28%	6.67%	39.79%	47.64%	-	-
Horiz. %	270.35%	247.51%	212.96%	220.17%	206.40%	147.64%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	2.70	2.00	3.05	2.80	2.60	3.85	1.69	-
P/RPS	1.41	1.14	1.42	0.48	0.58	0.44	0.34	26.72%
YoY %	23.68%	-19.72%	195.83%	-17.24%	31.82%	29.41%	-	-
Horiz. %	414.71%	335.29%	417.65%	141.18%	170.59%	129.41%	100.00%	-
P/EPS	13.84	10.50	18.14	14.36	11.21	8.64	4.51	20.52%
YoY %	31.81%	-42.12%	26.32%	28.10%	29.75%	91.57%	-	-
Horiz. %	306.87%	232.82%	402.22%	318.40%	248.56%	191.57%	100.00%	-
EY	7.22	9.53	5.51	6.96	8.92	11.58	22.16	-17.03%
YoY %	-24.24%	72.96%	-20.83%	-21.97%	-22.97%	-47.74%	-	-
Horiz. %	32.58%	43.01%	24.86%	31.41%	40.25%	52.26%	100.00%	-
DY	1.85	3.33	2.19	2.38	2.56	2.60	5.92	-17.60%
YoY %	-44.44%	52.05%	-7.98%	-7.03%	-1.54%	-56.08%	-	-
Horiz. %	31.25%	56.25%	36.99%	40.20%	43.24%	43.92%	100.00%	-
P/NAPS	1.43	1.13	1.97	1.74	1.70	1.36	0.63	14.62%
YoY %	26.55%	-42.64%	13.22%	2.35%	25.00%	115.87%	-	-
Horiz. %	226.98%	179.37%	312.70%	276.19%	269.84%	215.87%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	21/11/12	17/11/11	18/11/10	18/11/09	13/11/08	29/11/07	23/11/06	-
Price	2.71	2.38	3.02	2.66	1.78	3.97	1.87	-
P/RPS	1.41	1.36	1.40	0.45	0.40	0.46	0.38	24.39%
YoY %	3.68%	-2.86%	211.11%	12.50%	-13.04%	21.05%	-	-
Horiz. %	371.05%	357.89%	368.42%	118.42%	105.26%	121.05%	100.00%	-
P/EPS	13.89	12.49	17.96	13.65	7.67	8.91	4.99	18.58%
YoY %	11.21%	-30.46%	31.58%	77.97%	-13.92%	78.56%	-	-
Horiz. %	278.36%	250.30%	359.92%	273.55%	153.71%	178.56%	100.00%	-
EY	7.20	8.01	5.57	7.33	13.03	11.23	20.03	-15.66%
YoY %	-10.11%	43.81%	-24.01%	-43.75%	16.03%	-43.93%	-	-
Horiz. %	35.95%	39.99%	27.81%	36.60%	65.05%	56.07%	100.00%	-
DY	1.85	2.80	2.21	2.51	3.75	2.52	5.35	-16.20%
YoY %	-33.93%	26.70%	-11.95%	-33.07%	48.81%	-52.90%	-	-
Horiz. %	34.58%	52.34%	41.31%	46.92%	70.09%	47.10%	100.00%	-
P/NAPS	1.43	1.34	1.95	1.65	1.16	1.40	0.70	12.63%
YoY %	6.72%	-31.28%	18.18%	42.24%	-17.14%	100.00%	-	-
Horiz. %	204.29%	191.43%	278.57%	235.71%	165.71%	200.00%	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