[WCT] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	691,548	913,685	2,146,910	1,862,494	1,319,039	368,354	389,073	10.05%
YoY %	-24.31%	-57.44%	15.27%	41.20%	258.09%	-5.33%	-	-
Horiz. %	177.74%	234.84%	551.80%	478.70%	339.02%	94.67%	100.00%	-
PBT	100,347	105,789	139,848	160,507	130,850	61,559	71,120	5.90%
YoY %	-5.14%	-24.35%	-12.87%	22.66%	112.56%	-13.44%	-	-
Horiz. %	141.10%	148.75%	196.64%	225.68%	183.98%	86.56%	100.00%	-
Tax	-22,746	-30,653	1,341	-19,176	-32,244	-17,112	-18,566	3.44%
YoY %	25.80%	-2,385.83%	106.99%	40.53%	-88.43%	7.83%	-	-
Horiz. %	122.51%	165.10%	-7.22%	103.29%	173.67%	92.17%	100.00%	-
NP	77,601	75,136	141,189	141,331	98,606	44,447	52,554	6.70%
YoY %	3.28%	-46.78%	-0.10%	43.33%	121.85%	-15.43%	-	-
Horiz. %	147.66%	142.97%	268.66%	268.93%	187.63%	84.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,181	68,702	81,176	100,423	60,974	37,863	46,944	8.16%
YoY %	9.43%	-15.37%	-19.17%	64.70%	61.04%	-19.34%	-	-
Horiz. %	160.15%	146.35%	172.92%	213.92%	129.89%	80.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.67%	28.98%	-0.96%	11.95%	24.64%	27.80%	26.11%	-
YoY %	-21.77%	3,118.75%	-108.03%	-51.50%	-11.37%	6.47%	-	-
Horiz. %	86.82%	110.99%	-3.68%	45.77%	94.37%	106.47%	100.00%	-
Total Cost	613,947	838,549	2,005,721	1,721,163	1,220,433	323,907	336,519	10.53%
YoY %	-26.78%	-58.19%	16.53%	41.03%	276.79%	-3.75%	-	-
Horiz. %	182.44%	249.18%	596.02%	511.46%	362.66%	96.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,380,712	1,241,981	1,291,614	1,167,887	664,687	563,690	393,935	23.23%
YoY %	11.17%	-3.84%	10.59%	75.70%	17.92%	43.09%	-	-
Horiz. %	350.49%	315.28%	327.87%	296.47%	168.73%	143.09%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	39,904	39,303	39,139	38,417	16,617	15,953	9,848	26.25%
YoY %	1.53%	0.42%	1.88%	131.19%	4.16%	61.99%	-	-
Horiz. %	405.20%	399.10%	397.43%	390.10%	168.73%	161.99%	100.00%	-
Div Payout %	53.08%	57.21%	48.22%	38.26%	27.25%	42.13%	20.98%	-
YoY %	-7.22%	18.64%	26.03%	40.40%	-35.32%	100.81%	-	-
Horiz. %	253.00%	272.69%	229.84%	182.36%	129.89%	200.81%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	1,380,712	1,241,981	1,291,614	1,167,887	664,687	563,690	393,935	23.23%
YoY %	11.17%	-3.84%	10.59%	75.70%	17.92%	43.09%	-	-
Horiz. %	350.49%	315.28%	327.87%	296.47%	168.73%	143.09%	100.00%	-
NOSH	798,099	786,064	782,796	768,347	221,562	212,713	131,311	35.07%
YoY %	1.53%	0.42%	1.88%	246.79%	4.16%	61.99%	-	-
Horiz. %	607.79%	598.63%	596.14%	585.14%	168.73%	161.99%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	11.22%	8.22%	6.58%	7.59%	7.48%	12.07%	13.51%	-
YoY %	36.50%	24.92%	-13.31%	1.47%	-38.03%	-10.66%	-	-
Horiz. %	83.05%	60.84%	48.70%	56.18%	55.37%	89.34%	100.00%	-
ROE	5.45%	5.53%	6.28%	8.60%	9.17%	6.72%	11.92%	-
YoY %	-1.45%	-11.94%	-26.98%	-6.22%	36.46%	-43.62%	-	-
Horiz. %	45.72%	46.39%	52.68%	72.15%	76.93%	56.38%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	86.65	116.24	274.26	242.40	595.33	173.17	296.30	-18.52%
YoY %	-25.46%	-57.62%	13.14%	-59.28%	243.78%	-41.56%	-	-
Horiz. %	29.24%	39.23%	92.56%	81.81%	200.92%	58.44%	100.00%	-
EPS	9.42	8.74	10.37	13.07	27.52	17.80	24.45	-14.69%
YoY %	7.78%	-15.72%	-20.66%	-52.51%	54.61%	-27.20%	-	-
Horiz. %	38.53%	35.75%	42.41%	53.46%	112.56%	72.80%	100.00%	-
DPS	5.00	5.00	5.00	5.00	7.50	7.50	7.50	-6.53%
YoY %	0.00%	0.00%	0.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	66.67%	66.67%	100.00%	100.00%	100.00%	-
NAPS	1.73	1.58	1.65	1.52	3.00	2.65	3.00	-8.76%
YoY %	9.49%	-4.24%	8.55%	-49.33%	13.21%	-11.67%	-	-
Horiz. %	57.67%	52.67%	55.00%	50.67%	100.00%	88.33%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 782,513
RPS	44.34	58.58	137.64	119.40	84.56	23.62	24.94	10.06%
YoY %	-24.31%	-57.44%	15.28%	41.20%	258.00%	-5.29%	-	-
Horiz. %	177.79%	234.88%	551.88%	478.75%	339.05%	94.71%	100.00%	-
EPS	4.82	4.40	5.20	6.44	3.91	2.43	3.01	8.15%
YoY %	9.55%	-15.38%	-19.25%	64.71%	60.91%	-19.27%	-	-
Horiz. %	160.13%	146.18%	172.76%	213.95%	129.90%	80.73%	100.00%	-
DPS	2.56	2.52	2.51	2.46	1.07	1.02	0.63	26.30%
YoY %	1.59%	0.40%	2.03%	129.91%	4.90%	61.90%	-	-
Horiz. %	406.35%	400.00%	398.41%	390.48%	169.84%	161.90%	100.00%	-
NAPS	0.8852	0.7962	0.8281	0.7487	0.4261	0.3614	0.2526	23.23%
YoY %	11.18%	-3.85%	10.61%	75.71%	17.90%	43.07%	-	-
Horiz. %	350.44%	315.20%	327.83%	296.40%	168.69%	143.07%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	3.09	2.74	2.09	3.06	3.97	1.57	1.50	-
P/RPS	3.57	2.36	0.76	1.26	0.67	0.91	0.51	38.28%
YoY %	51.27%	210.53%	-39.68%	88.06%	-26.37%	78.43%	-	-
Horiz. %	700.00%	462.75%	149.02%	247.06%	131.37%	178.43%	100.00%	-
P/EPS	32.80	31.35	20.15	23.41	14.43	8.82	4.20	40.83%
YoY %	4.63%	55.58%	-13.93%	62.23%	63.61%	110.00%	-	-
Horiz. %	780.95%	746.43%	479.76%	557.38%	343.57%	210.00%	100.00%	-
EY	3.05	3.19	4.96	4.27	6.93	11.34	23.83	-28.99%
YoY %	-4.39%	-35.69%	16.16%	-38.38%	-38.89%	-52.41%	-	-
Horiz. %	12.80%	13.39%	20.81%	17.92%	29.08%	47.59%	100.00%	-
DY	1.62	1.82	2.39	1.63	1.89	4.78	5.00	-17.11%
YoY %	-10.99%	-23.85%	46.63%	-13.76%	-60.46%	-4.40%	-	-
Horiz. %	32.40%	36.40%	47.80%	32.60%	37.80%	95.60%	100.00%	-
P/NAPS	1.79	1.73	1.27	2.01	1.32	0.59	0.50	23.67%
YoY %	3.47%	36.22%	-36.82%	52.27%	123.73%	18.00%	-	-
Horiz. %	358.00%	346.00%	254.00%	402.00%	264.00%	118.00%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	16/08/11	19/08/10	18/08/09	14/08/08	29/08/07	28/08/06	29/08/05	-
Price	2.87	2.82	2.62	3.10	3.00	1.66	1.65	-
P/RPS	3.31	2.43	0.96	1.28	0.50	0.96	0.56	34.44%
YoY %	36.21%	153.13%	-25.00%	156.00%	-47.92%	71.43%	-	-
Horiz. %	591.07%	433.93%	171.43%	228.57%	89.29%	171.43%	100.00%	-
P/EPS	30.47	32.27	25.27	23.72	10.90	9.33	4.62	36.92%
YoY %	-5.58%	27.70%	6.53%	117.61%	16.83%	101.95%	-	-
Horiz. %	659.52%	698.48%	546.97%	513.42%	235.93%	201.95%	100.00%	-
EY	3.28	3.10	3.96	4.22	9.17	10.72	21.67	-26.98%
YoY %	5.81%	-21.72%	-6.16%	-53.98%	-14.46%	-50.53%	-	-
Horiz. %	15.14%	14.31%	18.27%	19.47%	42.32%	49.47%	100.00%	-
DY	1.74	1.77	1.91	1.61	2.50	4.52	4.55	-14.79%
YoY %	-1.69%	-7.33%	18.63%	-35.60%	-44.69%	-0.66%	-	-
Horiz. %	38.24%	38.90%	41.98%	35.38%	54.95%	99.34%	100.00%	-
P/NAPS	1.66	1.78	1.59	2.04	1.00	0.63	0.55	20.20%
YoY %	-6.74%	11.95%	-22.06%	104.00%	58.73%	14.55%	-	-
Horiz. %	301.82%	323.64%	289.09%	370.91%	181.82%	114.55%	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