[WCT] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	738,383	691,548	913,685	2,146,910	1,862,494	1,319,039	368,354	12.27%
YoY %	6.77%	-24.31%	-57.44%	15.27%	41.20%	258.09%	-	-
Horiz. %	200.45%	187.74%	248.05%	582.84%	505.63%	358.09%	100.00%	-
PBT	99,519	100,347	105,789	139,848	160,507	130,850	61,559	8.32%
YoY %	-0.83%	-5.14%	-24.35%	-12.87%	22.66%	112.56%	-	-
Horiz. %	161.66%	163.01%	171.85%	227.18%	260.74%	212.56%	100.00%	-
Tax	-22,757	-22,746	-30,653	1,341	-19,176	-32,244	-17,112	4.86%
YoY %	-0.05%	25.80%	-2,385.83%	106.99%	40.53%	-88.43%	-	-
Horiz. %	132.99%	132.92%	179.13%	-7.84%	112.06%	188.43%	100.00%	-
NP	76,762	77,601	75,136	141,189	141,331	98,606	44,447	9.52%
YoY %	-1.08%	3.28%	-46.78%	-0.10%	43.33%	121.85%	-	-
Horiz. %	172.70%	174.59%	169.05%	317.66%	317.98%	221.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,533	75,181	68,702	81,176	100,423	60,974	37,863	13.15%
YoY %	5.79%	9.43%	-15.37%	-19.17%	64.70%	61.04%	-	-
Horiz. %	210.05%	198.56%	181.45%	214.39%	265.23%	161.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.87%	22.67%	28.98%	-0.96%	11.95%	24.64%	27.80%	-
YoY %	0.88%	-21.77%	3,118.75%	-108.03%	-51.50%	-11.37%	-	-
Horiz. %	82.27%	81.55%	104.24%	-3.45%	42.99%	88.63%	100.00%	-
Total Cost	661,621	613,947	838,549	2,005,721	1,721,163	1,220,433	323,907	12.62%
YoY %	7.77%	-26.78%	-58.19%	16.53%	41.03%	276.79%	-	-
Horiz. %	204.26%	189.54%	258.89%	619.23%	531.38%	376.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,546,474	1,380,712	1,241,981	1,291,614	1,167,887	664,687	563,690	18.29%
YoY %	12.01%	11.17%	-3.84%	10.59%	75.70%	17.92%	-	-
Horiz. %	274.35%	244.94%	220.33%	229.14%	207.19%	117.92%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	30,684	39,904	39,303	39,139	38,417	16,617	15,953	11.50%
YoY %	-23.11%	1.53%	0.42%	1.88%	131.19%	4.16%	-	-
Horiz. %	192.34%	250.13%	246.37%	245.34%	240.81%	104.16%	100.00%	-
Div Payout %	38.58%	53.08%	57.21%	48.22%	38.26%	27.25%	42.13%	-
YoY %	-27.32%	-7.22%	18.64%	26.03%	40.40%	-35.32%	-	-
Horiz. %	91.57%	125.99%	135.79%	114.46%	90.81%	64.68%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,546,474	1,380,712	1,241,981	1,291,614	1,167,887	664,687	563,690	18.29%
YoY %	12.01%	11.17%	-3.84%	10.59%	75.70%	17.92%	-	-
Horiz. %	274.35%	244.94%	220.33%	229.14%	207.19%	117.92%	100.00%	-
NOSH	818,240	798,099	786,064	782,796	768,347	221,562	212,713	25.14%
YoY %	2.52%	1.53%	0.42%	1.88%	246.79%	4.16%	-	-
Horiz. %	384.67%	375.20%	369.54%	368.01%	361.21%	104.16%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	10.40%	11.22%	8.22%	6.58%	7.59%	7.48%	12.07%	-
YoY %	-7.31%	36.50%	24.92%	-13.31%	1.47%	-38.03%	-	-
Horiz. %	86.16%	92.96%	68.10%	54.52%	62.88%	61.97%	100.00%	-
ROE	5.14%	5.45%	5.53%	6.28%	8.60%	9.17%	6.72%	-
YoY %	-5.69%	-1.45%	-11.94%	-26.98%	-6.22%	36.46%	-	-
Horiz. %	76.49%	81.10%	82.29%	93.45%	127.98%	136.46%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	90.24	86.65	116.24	274.26	242.40	595.33	173.17	-10.28%
YoY %	4.14%	-25.46%	-57.62%	13.14%	-59.28%	243.78%	-	-
Horiz. %	52.11%	50.04%	67.12%	158.38%	139.98%	343.78%	100.00%	-
EPS	9.72	9.42	8.74	10.37	13.07	27.52	17.80	-9.58%
YoY %	3.18%	7.78%	-15.72%	-20.66%	-52.51%	54.61%	-	-
Horiz. %	54.61%	52.92%	49.10%	58.26%	73.43%	154.61%	100.00%	-
DPS	3.75	5.00	5.00	5.00	5.00	7.50	7.50	-10.90%
YoY %	-25.00%	0.00%	0.00%	0.00%	-33.33%	0.00%	-	-
Horiz. %	50.00%	66.67%	66.67%	66.67%	66.67%	100.00%	100.00%	-
NAPS	1.89	1.73	1.58	1.65	1.52	3.00	2.65	-5.47%
YoY %	9.25%	9.49%	-4.24%	8.55%	-49.33%	13.21%	-	-
Horiz. %	71.32%	65.28%	59.62%	62.26%	57.36%	113.21%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 782,705
RPS	49.29	46.16	60.99	143.30	124.32	88.04	24.59	12.27%
YoY %	6.78%	-24.32%	-57.44%	15.27%	41.21%	258.03%	-	-
Horiz. %	200.45%	187.72%	248.03%	582.76%	505.57%	358.03%	100.00%	-
EPS	5.31	5.02	4.59	5.42	6.70	4.07	2.53	13.13%
YoY %	5.78%	9.37%	-15.31%	-19.10%	64.62%	60.87%	-	-
Horiz. %	209.88%	198.42%	181.42%	214.23%	264.82%	160.87%	100.00%	-
DPS	2.05	2.66	2.62	2.61	2.56	1.11	1.06	11.60%
YoY %	-22.93%	1.53%	0.38%	1.95%	130.63%	4.72%	-	-
Horiz. %	193.40%	250.94%	247.17%	246.23%	241.51%	104.72%	100.00%	-
NAPS	1.0323	0.9216	0.829	0.8621	0.7796	0.4437	0.3763	18.29%
YoY %	12.01%	11.17%	-3.84%	10.58%	75.70%	17.91%	-	-
Horiz. %	274.33%	244.91%	220.30%	229.10%	207.18%	117.91%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	2.40	3.09	2.74	2.09	3.06	3.97	1.57	-
P/RPS	2.66	3.57	2.36	0.76	1.26	0.67	0.91	19.55%
YoY %	-25.49%	51.27%	210.53%	-39.68%	88.06%	-26.37%	-	-
Horiz. %	292.31%	392.31%	259.34%	83.52%	138.46%	73.63%	100.00%	-
P/EPS	24.69	32.80	31.35	20.15	23.41	14.43	8.82	18.69%
YoY %	-24.73%	4.63%	55.58%	-13.93%	62.23%	63.61%	-	-
Horiz. %	279.93%	371.88%	355.44%	228.46%	265.42%	163.61%	100.00%	-
EY	4.05	3.05	3.19	4.96	4.27	6.93	11.34	-15.75%
YoY %	32.79%	-4.39%	-35.69%	16.16%	-38.38%	-38.89%	-	-
Horiz. %	35.71%	26.90%	28.13%	43.74%	37.65%	61.11%	100.00%	-
DY	1.56	1.62	1.82	2.39	1.63	1.89	4.78	-17.01%
YoY %	-3.70%	-10.99%	-23.85%	46.63%	-13.76%	-60.46%	-	-
Horiz. %	32.64%	33.89%	38.08%	50.00%	34.10%	39.54%	100.00%	-
P/NAPS	1.27	1.79	1.73	1.27	2.01	1.32	0.59	13.61%
YoY %	-29.05%	3.47%	36.22%	-36.82%	52.27%	123.73%	-	-
Horiz. %	215.25%	303.39%	293.22%	215.25%	340.68%	223.73%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	15/08/12	16/08/11	19/08/10	18/08/09	14/08/08	29/08/07	28/08/06	-
Price	2.48	2.87	2.82	2.62	3.10	3.00	1.66	-
P/RPS	2.75	3.31	2.43	0.96	1.28	0.50	0.96	19.15%
YoY %	-16.92%	36.21%	153.13%	-25.00%	156.00%	-47.92%	-	-
Horiz. %	286.46%	344.79%	253.13%	100.00%	133.33%	52.08%	100.00%	-
P/EPS	25.51	30.47	32.27	25.27	23.72	10.90	9.33	18.23%
YoY %	-16.28%	-5.58%	27.70%	6.53%	117.61%	16.83%	-	-
Horiz. %	273.42%	326.58%	345.87%	270.85%	254.23%	116.83%	100.00%	-
EY	3.92	3.28	3.10	3.96	4.22	9.17	10.72	-15.42%
YoY %	19.51%	5.81%	-21.72%	-6.16%	-53.98%	-14.46%	-	-
Horiz. %	36.57%	30.60%	28.92%	36.94%	39.37%	85.54%	100.00%	-
DY	1.51	1.74	1.77	1.91	1.61	2.50	4.52	-16.68%
YoY %	-13.22%	-1.69%	-7.33%	18.63%	-35.60%	-44.69%	-	-
Horiz. %	33.41%	38.50%	39.16%	42.26%	35.62%	55.31%	100.00%	-
P/NAPS	1.31	1.66	1.78	1.59	2.04	1.00	0.63	12.96%
YoY %	-21.08%	-6.74%	11.95%	-22.06%	104.00%	58.73%	-	-
Horiz. %	207.94%	263.49%	282.54%	252.38%	323.81%	158.73%	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