[WCT] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	CAGR
Cumulative Result
Revenue	1,862,494	1,319,039	368,354	389,073	405,118	468,096	341,563	33.17%
YoY %	41.20%	258.09%	-5.33%	-3.96%	-13.45%	37.05%	-	-
Horiz. %	545.29%	386.18%	107.84%	113.91%	118.61%	137.05%	100.00%	-
PBT	160,507	130,850	61,559	71,120	62,538	50,905	47,437	22.86%
YoY %	22.66%	112.56%	-13.44%	13.72%	22.85%	7.31%	-	-
Horiz. %	338.36%	275.84%	129.77%	149.93%	131.83%	107.31%	100.00%	-
Tax	-19,176	-32,244	-17,112	-18,566	-20,853	-12,298	-13,653	5.90%
YoY %	40.53%	-88.43%	7.83%	10.97%	-69.56%	9.92%	-	-
Horiz. %	140.45%	236.17%	125.34%	135.98%	152.74%	90.08%	100.00%	-
NP	141,331	98,606	44,447	52,554	41,685	38,607	33,784	27.34%
YoY %	43.33%	121.85%	-15.43%	26.07%	7.97%	14.28%	-	-
Horiz. %	418.34%	291.87%	131.56%	155.56%	123.39%	114.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	100,423	60,974	37,863	46,944	41,843	38,607	33,784	20.20%
YoY %	64.70%	61.04%	-19.34%	12.19%	8.38%	14.28%	-	-
Horiz. %	297.25%	180.48%	112.07%	138.95%	123.85%	114.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.95%	24.64%	27.80%	26.11%	33.34%	24.16%	28.78%	-
YoY %	-51.50%	-11.37%	6.47%	-21.69%	38.00%	-16.05%	-	-
Horiz. %	41.52%	85.62%	96.59%	90.72%	115.84%	83.95%	100.00%	-
Total Cost	1,721,163	1,220,433	323,907	336,519	363,433	429,489	307,779	33.74%
YoY %	41.03%	276.79%	-3.75%	-7.41%	-15.38%	39.54%	-	-
Horiz. %	559.22%	396.53%	105.24%	109.34%	118.08%	139.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,167,887	664,687	563,690	393,935	438,638	316,889	248,018	29.91%
YoY %	75.70%	17.92%	43.09%	-10.19%	38.42%	27.77%	-	-
Horiz. %	470.89%	268.00%	227.28%	158.83%	176.86%	127.77%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	CAGR
Dividend
Div	38,417	16,617	15,953	9,848	8,761	7,321	6,720	34.24%
YoY %	131.19%	4.16%	61.99%	12.41%	19.67%	8.94%	-	-
Horiz. %	571.68%	247.28%	237.40%	146.55%	130.37%	108.94%	100.00%	-
Div Payout %	38.26%	27.25%	42.13%	20.98%	20.94%	18.96%	19.89%	-
YoY %	40.40%	-35.32%	100.81%	0.19%	10.44%	-4.68%	-	-
Horiz. %	192.36%	137.00%	211.81%	105.48%	105.28%	95.32%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	CAGR
Equity
Net Worth	1,167,887	664,687	563,690	393,935	438,638	316,889	248,018	29.91%
YoY %	75.70%	17.92%	43.09%	-10.19%	38.42%	27.77%	-	-
Horiz. %	470.89%	268.00%	227.28%	158.83%	176.86%	127.77%	100.00%	-
NOSH	768,347	221,562	212,713	131,311	116,814	97,615	96,004	42.09%
YoY %	246.79%	4.16%	61.99%	12.41%	19.67%	1.68%	-	-
Horiz. %	800.33%	230.78%	221.57%	136.78%	121.68%	101.68%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	CAGR
Ratio Analysis
NP Margin	7.59%	7.48%	12.07%	13.51%	10.29%	8.25%	9.89%	-
YoY %	1.47%	-38.03%	-10.66%	31.29%	24.73%	-16.58%	-	-
Horiz. %	76.74%	75.63%	122.04%	136.60%	104.04%	83.42%	100.00%	-
ROE	8.60%	9.17%	6.72%	11.92%	9.54%	12.18%	13.62%	-
YoY %	-6.22%	36.46%	-43.62%	24.95%	-21.67%	-10.57%	-	-
Horiz. %	63.14%	67.33%	49.34%	87.52%	70.04%	89.43%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	CAGR
Per Share
RPS	242.40	595.33	173.17	296.30	346.80	479.53	355.78	-6.27%
YoY %	-59.28%	243.78%	-41.56%	-14.56%	-27.68%	34.78%	-	-
Horiz. %	68.13%	167.33%	48.67%	83.28%	97.48%	134.78%	100.00%	-
EPS	13.07	27.52	17.80	24.45	35.82	39.55	35.19	-15.40%
YoY %	-52.51%	54.61%	-27.20%	-31.74%	-9.43%	12.39%	-	-
Horiz. %	37.14%	78.20%	50.58%	69.48%	101.79%	112.39%	100.00%	-
DPS	5.00	7.50	7.50	7.50	7.50	7.50	7.00	-5.52%
YoY %	-33.33%	0.00%	0.00%	0.00%	0.00%	7.14%	-	-
Horiz. %	71.43%	107.14%	107.14%	107.14%	107.14%	107.14%	100.00%	-
NAPS	1.52	3.00	2.65	3.00	3.755	3.2463	2.5834	-8.56%
YoY %	-49.33%	13.21%	-11.67%	-20.11%	15.67%	25.66%	-	-
Horiz. %	58.84%	116.13%	102.58%	116.13%	145.35%	125.66%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	CAGR
Adjusted Per Share Value based on latest NOSH - 140,150
RPS	119.40	84.56	23.62	24.94	25.97	30.01	21.90	33.17%
YoY %	41.20%	258.00%	-5.29%	-3.97%	-13.46%	37.03%	-	-
Horiz. %	545.21%	386.12%	107.85%	113.88%	118.58%	137.03%	100.00%	-
EPS	6.44	3.91	2.43	3.01	2.68	2.48	2.17	20.16%
YoY %	64.71%	60.91%	-19.27%	12.31%	8.06%	14.29%	-	-
Horiz. %	296.77%	180.18%	111.98%	138.71%	123.50%	114.29%	100.00%	-
DPS	2.46	1.07	1.02	0.63	0.56	0.47	0.43	34.25%
YoY %	129.91%	4.90%	61.90%	12.50%	19.15%	9.30%	-	-
Horiz. %	572.09%	248.84%	237.21%	146.51%	130.23%	109.30%	100.00%	-
NAPS	0.7487	0.4261	0.3614	0.2526	0.2812	0.2032	0.159	29.91%
YoY %	75.71%	17.90%	43.07%	-10.17%	38.39%	27.80%	-	-
Horiz. %	470.88%	267.99%	227.30%	158.87%	176.86%	127.80%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	-
Price	3.06	3.97	1.57	1.50	2.60	2.42	2.40	-
P/RPS	1.26	0.67	0.91	0.51	0.75	0.50	0.67	11.25%
YoY %	88.06%	-26.37%	78.43%	-32.00%	50.00%	-25.37%	-	-
Horiz. %	188.06%	100.00%	135.82%	76.12%	111.94%	74.63%	100.00%	-
P/EPS	23.41	14.43	8.82	4.20	7.26	6.12	6.82	23.15%
YoY %	62.23%	63.61%	110.00%	-42.15%	18.63%	-10.26%	-	-
Horiz. %	343.26%	211.58%	129.33%	61.58%	106.45%	89.74%	100.00%	-
EY	4.27	6.93	11.34	23.83	13.78	16.34	14.66	-18.80%
YoY %	-38.38%	-38.89%	-52.41%	72.93%	-15.67%	11.46%	-	-
Horiz. %	29.13%	47.27%	77.35%	162.55%	94.00%	111.46%	100.00%	-
DY	1.63	1.89	4.78	5.00	2.88	3.10	2.92	-9.37%
YoY %	-13.76%	-60.46%	-4.40%	73.61%	-7.10%	6.16%	-	-
Horiz. %	55.82%	64.73%	163.70%	171.23%	98.63%	106.16%	100.00%	-
P/NAPS	2.01	1.32	0.59	0.50	0.69	0.75	0.93	13.90%
YoY %	52.27%	123.73%	18.00%	-27.54%	-8.00%	-19.35%	-	-
Horiz. %	216.13%	141.94%	63.44%	53.76%	74.19%	80.65%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	CAGR
Price Multiplier on Announcement Date
Date	14/08/08	29/08/07	28/08/06	29/08/05	27/08/04	25/08/03	26/09/02	-
Price	3.10	3.00	1.66	1.65	2.17	2.85	2.25	-
P/RPS	1.28	0.50	0.96	0.56	0.63	0.59	0.63	12.71%
YoY %	156.00%	-47.92%	71.43%	-11.11%	6.78%	-6.35%	-	-
Horiz. %	203.17%	79.37%	152.38%	88.89%	100.00%	93.65%	100.00%	-
P/EPS	23.72	10.90	9.33	4.62	6.06	7.21	6.39	24.79%
YoY %	117.61%	16.83%	101.95%	-23.76%	-15.95%	12.83%	-	-
Horiz. %	371.21%	170.58%	146.01%	72.30%	94.84%	112.83%	100.00%	-
EY	4.22	9.17	10.72	21.67	16.51	13.88	15.64	-19.84%
YoY %	-53.98%	-14.46%	-50.53%	31.25%	18.95%	-11.25%	-	-
Horiz. %	26.98%	58.63%	68.54%	138.55%	105.56%	88.75%	100.00%	-
DY	1.61	2.50	4.52	4.55	3.46	2.63	3.11	-10.52%
YoY %	-35.60%	-44.69%	-0.66%	31.50%	31.56%	-15.43%	-	-
Horiz. %	51.77%	80.39%	145.34%	146.30%	111.25%	84.57%	100.00%	-
P/NAPS	2.04	1.00	0.63	0.55	0.58	0.88	0.87	15.48%
YoY %	104.00%	58.73%	14.55%	-5.17%	-34.09%	1.15%	-	-
Horiz. %	234.48%	114.94%	72.41%	63.22%	66.67%	101.15%	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