[WCT] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	1,270,827	3,459,044	2,603,901	1,949,882	784,681	628,455	583,282	13.85%
YoY %	-63.26%	32.84%	33.54%	148.49%	24.86%	7.74%	-	-
Horiz. %	217.88%	593.03%	446.42%	334.29%	134.53%	107.74%	100.00%	-
PBT	165,571	193,734	202,924	201,468	100,009	99,528	58,497	18.92%
YoY %	-14.54%	-4.53%	0.72%	101.45%	0.48%	70.14%	-	-
Horiz. %	283.04%	331.19%	346.90%	344.41%	170.96%	170.14%	100.00%	-
Tax	-36,480	-3,724	-18,862	-39,809	-21,867	-26,150	-29,896	3.37%
YoY %	-879.59%	80.26%	52.62%	-82.05%	16.38%	12.53%	-	-
Horiz. %	122.02%	12.46%	63.09%	133.16%	73.14%	87.47%	100.00%	-
NP	129,091	190,010	184,062	161,659	78,142	73,378	28,601	28.53%
YoY %	-32.06%	3.23%	13.86%	106.88%	6.49%	156.56%	-	-
Horiz. %	451.35%	664.35%	643.55%	565.22%	273.21%	256.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	99,264	114,549	134,475	99,921	59,821	63,995	28,601	23.03%
YoY %	-13.34%	-14.82%	34.58%	67.03%	-6.52%	123.75%	-	-
Horiz. %	347.06%	400.51%	470.18%	349.36%	209.16%	223.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.03%	1.92%	9.30%	19.76%	21.87%	26.27%	51.11%	-
YoY %	1,047.40%	-79.35%	-52.94%	-9.65%	-16.75%	-48.60%	-	-
Horiz. %	43.10%	3.76%	18.20%	38.66%	42.79%	51.40%	100.00%	-
Total Cost	1,141,736	3,269,034	2,419,839	1,788,223	706,539	555,077	554,681	12.77%
YoY %	-65.07%	35.09%	35.32%	153.10%	27.29%	0.07%	-	-
Horiz. %	205.84%	589.35%	436.26%	322.39%	127.38%	100.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,220,136	1,261,449	1,182,452	845,876	572,867	414,654	433,950	18.79%
YoY %	-3.28%	6.68%	39.79%	47.66%	38.16%	-4.45%	-	-
Horiz. %	281.17%	290.69%	272.49%	194.92%	132.01%	95.55%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	39,359	39,175	38,642	22,417	15,972	10,366	8,834	28.26%
YoY %	0.47%	1.38%	72.38%	40.35%	54.08%	17.34%	-	-
Horiz. %	445.54%	443.46%	437.42%	253.76%	180.80%	117.34%	100.00%	-
Div Payout %	39.65%	34.20%	28.74%	22.43%	26.70%	16.20%	30.89%	-
YoY %	15.94%	19.00%	28.13%	-15.99%	64.81%	-47.56%	-	-
Horiz. %	128.36%	110.72%	93.04%	72.61%	86.44%	52.44%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	1,220,136	1,261,449	1,182,452	845,876	572,867	414,654	433,950	18.79%
YoY %	-3.28%	6.68%	39.79%	47.66%	38.16%	-4.45%	-	-
Horiz. %	281.17%	290.69%	272.49%	194.92%	132.01%	95.55%	100.00%	-
NOSH	787,184	783,508	772,844	298,896	212,961	138,218	117,796	37.22%
YoY %	0.47%	1.38%	158.57%	40.35%	54.08%	17.34%	-	-
Horiz. %	668.26%	665.14%	656.09%	253.74%	180.79%	117.34%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	10.16%	5.49%	7.07%	8.29%	9.96%	11.68%	4.90%	-
YoY %	85.06%	-22.35%	-14.72%	-16.77%	-14.73%	138.37%	-	-
Horiz. %	207.35%	112.04%	144.29%	169.18%	203.27%	238.37%	100.00%	-
ROE	8.14%	9.08%	11.37%	11.81%	10.44%	15.43%	6.59%	-
YoY %	-10.35%	-20.14%	-3.73%	13.12%	-32.34%	134.14%	-	-
Horiz. %	123.52%	137.78%	172.53%	179.21%	158.42%	234.14%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	161.44	441.48	336.92	652.36	368.46	454.68	495.16	-17.03%
YoY %	-63.43%	31.03%	-48.35%	77.05%	-18.96%	-8.18%	-	-
Horiz. %	32.60%	89.16%	68.04%	131.75%	74.41%	91.82%	100.00%	-
EPS	12.61	14.62	17.40	33.43	28.09	32.17	24.28	-10.33%
YoY %	-13.75%	-15.98%	-47.95%	19.01%	-12.68%	32.50%	-	-
Horiz. %	51.94%	60.21%	71.66%	137.69%	115.69%	132.50%	100.00%	-
DPS	5.00	5.00	5.00	7.50	7.50	7.50	7.50	-6.53%
YoY %	0.00%	0.00%	-33.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	66.67%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.55	1.61	1.53	2.83	2.69	3.00	3.6839	-13.43%
YoY %	-3.73%	5.23%	-45.94%	5.20%	-10.33%	-18.56%	-	-
Horiz. %	42.07%	43.70%	41.53%	76.82%	73.02%	81.44%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 305,946
RPS	84.83	230.89	173.81	130.15	52.38	41.95	38.93	13.85%
YoY %	-63.26%	32.84%	33.55%	148.47%	24.86%	7.76%	-	-
Horiz. %	217.90%	593.09%	446.47%	334.32%	134.55%	107.76%	100.00%	-
EPS	6.63	7.65	8.98	6.67	3.99	4.27	1.91	23.03%
YoY %	-13.33%	-14.81%	34.63%	67.17%	-6.56%	123.56%	-	-
Horiz. %	347.12%	400.52%	470.16%	349.21%	208.90%	223.56%	100.00%	-
DPS	2.63	2.61	2.58	1.50	1.07	0.69	0.59	28.27%
YoY %	0.77%	1.16%	72.00%	40.19%	55.07%	16.95%	-	-
Horiz. %	445.76%	442.37%	437.29%	254.24%	181.36%	116.95%	100.00%	-
NAPS	0.8144	0.842	0.7893	0.5646	0.3824	0.2768	0.2897	18.79%
YoY %	-3.28%	6.68%	39.80%	47.65%	38.15%	-4.45%	-	-
Horiz. %	281.12%	290.65%	272.45%	194.89%	132.00%	95.55%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	3.05	2.80	2.60	3.85	1.69	1.63	2.25	-
P/RPS	1.89	0.63	0.77	0.59	0.46	0.36	0.45	27.00%
YoY %	200.00%	-18.18%	30.51%	28.26%	27.78%	-20.00%	-	-
Horiz. %	420.00%	140.00%	171.11%	131.11%	102.22%	80.00%	100.00%	-
P/EPS	24.19	19.15	14.94	11.52	6.02	3.52	9.27	17.32%
YoY %	26.32%	28.18%	29.69%	91.36%	71.02%	-62.03%	-	-
Horiz. %	260.95%	206.58%	161.17%	124.27%	64.94%	37.97%	100.00%	-
EY	4.13	5.22	6.69	8.68	16.62	28.40	10.79	-14.78%
YoY %	-20.88%	-21.97%	-22.93%	-47.77%	-41.48%	163.21%	-	-
Horiz. %	38.28%	48.38%	62.00%	80.44%	154.03%	263.21%	100.00%	-
DY	1.64	1.79	1.92	1.95	4.44	4.60	3.33	-11.12%
YoY %	-8.38%	-6.77%	-1.54%	-56.08%	-3.48%	38.14%	-	-
Horiz. %	49.25%	53.75%	57.66%	58.56%	133.33%	138.14%	100.00%	-
P/NAPS	1.97	1.74	1.70	1.36	0.63	0.54	0.61	21.56%
YoY %	13.22%	2.35%	25.00%	115.87%	16.67%	-11.48%	-	-
Horiz. %	322.95%	285.25%	278.69%	222.95%	103.28%	88.52%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	18/11/10	18/11/09	13/11/08	29/11/07	23/11/06	07/12/05	25/11/04	-
Price	3.02	2.66	1.78	3.97	1.87	1.12	2.27	-
P/RPS	1.87	0.60	0.53	0.61	0.51	0.25	0.46	26.31%
YoY %	211.67%	13.21%	-13.11%	19.61%	104.00%	-45.65%	-	-
Horiz. %	406.52%	130.43%	115.22%	132.61%	110.87%	54.35%	100.00%	-
P/EPS	23.95	18.19	10.23	11.88	6.66	2.42	9.35	16.96%
YoY %	31.67%	77.81%	-13.89%	78.38%	175.21%	-74.12%	-	-
Horiz. %	256.15%	194.55%	109.41%	127.06%	71.23%	25.88%	100.00%	-
EY	4.18	5.50	9.78	8.42	15.02	41.34	10.70	-14.49%
YoY %	-24.00%	-43.76%	16.15%	-43.94%	-63.67%	286.36%	-	-
Horiz. %	39.07%	51.40%	91.40%	78.69%	140.37%	386.36%	100.00%	-
DY	1.66	1.88	2.81	1.89	4.01	6.70	3.30	-10.81%
YoY %	-11.70%	-33.10%	48.68%	-52.87%	-40.15%	103.03%	-	-
Horiz. %	50.30%	56.97%	85.15%	57.27%	121.52%	203.03%	100.00%	-
P/NAPS	1.95	1.65	1.16	1.40	0.70	0.37	0.62	21.03%
YoY %	18.18%	42.24%	-17.14%	100.00%	89.19%	-40.32%	-	-
Horiz. %	314.52%	266.13%	187.10%	225.81%	112.90%	59.68%	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