[WCT] YoY Quarter Result on 30-Jun-2004 [#2]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	31/07/00	CAGR
Quarter Result
Revenue	768,316	218,722	176,280	212,618	292,299	202,225	123,960	30.17%
YoY %	251.28%	24.08%	-17.09%	-27.26%	44.54%	63.14%	-	-
Horiz. %	619.81%	176.45%	142.21%	171.52%	235.80%	163.14%	100.00%	-
PBT	84,571	27,164	35,476	33,639	27,853	25,883	17,326	25.75%
YoY %	211.33%	-23.43%	5.46%	20.77%	7.61%	49.39%	-	-
Horiz. %	488.12%	156.78%	204.76%	194.15%	160.76%	149.39%	100.00%	-
Tax	-23,167	-5,860	-8,465	-12,137	-5,964	-7,344	-5,292	23.79%
YoY %	-295.34%	30.77%	30.25%	-103.50%	18.79%	-38.78%	-	-
Horiz. %	437.77%	110.73%	159.96%	229.35%	112.70%	138.78%	100.00%	-
NP	61,404	21,304	27,011	21,502	21,889	18,539	12,034	26.56%
YoY %	188.23%	-21.13%	25.62%	-1.77%	18.07%	54.06%	-	-
Horiz. %	510.25%	177.03%	224.46%	178.68%	181.89%	154.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,791	17,200	24,134	21,660	21,889	18,539	12,034	16.09%
YoY %	96.46%	-28.73%	11.42%	-1.05%	18.07%	54.06%	-	-
Horiz. %	280.80%	142.93%	200.55%	179.99%	181.89%	154.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.39%	21.57%	23.86%	36.08%	21.41%	28.37%	30.54%	-
YoY %	26.98%	-9.60%	-33.87%	68.52%	-24.53%	-7.11%	-	-
Horiz. %	89.69%	70.63%	78.13%	118.14%	70.10%	92.89%	100.00%	-
Total Cost	706,912	197,418	149,269	191,116	270,410	183,686	111,926	30.52%
YoY %	258.08%	32.26%	-21.90%	-29.32%	47.21%	64.11%	-	-
Horiz. %	631.59%	176.38%	133.36%	170.75%	241.60%	164.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	675,819	564,108	420,452	445,417	316,800	248,025	157,957	23.38%
YoY %	19.80%	34.17%	-5.60%	40.60%	27.73%	57.02%	-	-
Horiz. %	427.85%	357.13%	266.18%	281.99%	200.56%	157.02%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	31/07/00	CAGR
Dividend
Div	16,895	15,965	10,511	8,896	7,319	6,720	4,387	21.52%
YoY %	5.83%	51.89%	18.15%	21.55%	8.91%	53.18%	-	-
Horiz. %	385.12%	363.92%	239.59%	202.78%	166.83%	153.18%	100.00%	-
Div Payout %	50.00%	92.82%	43.55%	41.07%	33.44%	36.25%	36.46%	-
YoY %	-46.13%	113.13%	6.04%	22.82%	-7.75%	-0.58%	-	-
Horiz. %	137.14%	254.58%	119.45%	112.64%	91.72%	99.42%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	31/07/00	CAGR
Equity
Net Worth	675,819	564,108	420,452	445,417	316,800	248,025	157,957	23.38%
YoY %	19.80%	34.17%	-5.60%	40.60%	27.73%	57.02%	-	-
Horiz. %	427.85%	357.13%	266.18%	281.99%	200.56%	157.02%	100.00%	-
NOSH	225,273	212,871	140,150	118,619	97,588	96,007	58,502	21.51%
YoY %	5.83%	51.89%	18.15%	21.55%	1.65%	64.11%	-	-
Horiz. %	385.07%	363.87%	239.56%	202.76%	166.81%	164.11%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	31/07/00	CAGR
Ratio Analysis
NP Margin	7.99%	9.74%	15.32%	10.11%	7.49%	9.17%	9.71%	-
YoY %	-17.97%	-36.42%	51.53%	34.98%	-18.32%	-5.56%	-	-
Horiz. %	82.29%	100.31%	157.78%	104.12%	77.14%	94.44%	100.00%	-
ROE	5.00%	3.05%	5.74%	4.86%	6.91%	7.47%	7.62%	-
YoY %	63.93%	-46.86%	18.11%	-29.67%	-7.50%	-1.97%	-	-
Horiz. %	65.62%	40.03%	75.33%	63.78%	90.68%	98.03%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	31/07/00	CAGR
Per Share
RPS	341.06	102.75	125.78	179.24	299.52	210.64	211.89	7.12%
YoY %	231.93%	-18.31%	-29.83%	-40.16%	42.20%	-0.59%	-	-
Horiz. %	160.96%	48.49%	59.36%	84.59%	141.36%	99.41%	100.00%	-
EPS	15.00	8.08	14.08	18.26	22.43	19.31	20.57	-4.46%
YoY %	85.64%	-42.61%	-22.89%	-18.59%	16.16%	-6.13%	-	-
Horiz. %	72.92%	39.28%	68.45%	88.77%	109.04%	93.87%	100.00%	-
DPS	7.50	7.50	7.50	7.50	7.50	7.00	7.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	7.14%	-6.67%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	93.33%	100.00%	-
NAPS	3.00	2.65	3.00	3.755	3.2463	2.5834	2.70	1.53%
YoY %	13.21%	-11.67%	-20.11%	15.67%	25.66%	-4.32%	-	-
Horiz. %	111.11%	98.15%	111.11%	139.07%	120.23%	95.68%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	31/07/00	CAGR
Adjusted Per Share Value based on latest NOSH - 118,619
RPS	51.28	14.60	11.77	14.19	19.51	13.50	8.27	30.18%
YoY %	251.23%	24.04%	-17.05%	-27.27%	44.52%	63.24%	-	-
Horiz. %	620.07%	176.54%	142.32%	171.58%	235.91%	163.24%	100.00%	-
EPS	2.26	1.15	1.61	1.45	1.46	1.24	0.80	16.19%
YoY %	96.52%	-28.57%	11.03%	-0.68%	17.74%	55.00%	-	-
Horiz. %	282.50%	143.75%	201.25%	181.25%	182.50%	155.00%	100.00%	-
DPS	1.13	1.07	0.70	0.59	0.49	0.45	0.29	21.72%
YoY %	5.61%	52.86%	18.64%	20.41%	8.89%	55.17%	-	-
Horiz. %	389.66%	368.97%	241.38%	203.45%	168.97%	155.17%	100.00%	-
NAPS	0.4511	0.3765	0.2806	0.2973	0.2115	0.1656	0.1054	23.38%
YoY %	19.81%	34.18%	-5.62%	40.57%	27.72%	57.12%	-	-
Horiz. %	427.99%	357.21%	266.22%	282.07%	200.66%	157.12%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	31/07/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	31/07/00	-
Price	3.97	1.57	1.50	2.60	2.42	2.40	2.00	-
P/RPS	1.16	1.53	1.19	1.45	0.81	1.14	0.94	3.08%
YoY %	-24.18%	28.57%	-17.93%	79.01%	-28.95%	21.28%	-	-
Horiz. %	123.40%	162.77%	126.60%	154.26%	86.17%	121.28%	100.00%	-
P/EPS	26.47	19.43	8.71	14.24	10.79	12.43	9.72	15.58%
YoY %	36.23%	123.08%	-38.83%	31.97%	-13.19%	27.88%	-	-
Horiz. %	272.33%	199.90%	89.61%	146.50%	111.01%	127.88%	100.00%	-
EY	3.78	5.15	11.48	7.02	9.27	8.05	10.29	-13.47%
YoY %	-26.60%	-55.14%	63.53%	-24.27%	15.16%	-21.77%	-	-
Horiz. %	36.73%	50.05%	111.56%	68.22%	90.09%	78.23%	100.00%	-
DY	1.89	4.78	5.00	2.88	3.10	2.92	3.75	-9.42%
YoY %	-60.46%	-4.40%	73.61%	-7.10%	6.16%	-22.13%	-	-
Horiz. %	50.40%	127.47%	133.33%	76.80%	82.67%	77.87%	100.00%	-
P/NAPS	1.32	0.59	0.50	0.69	0.75	0.93	0.74	8.72%
YoY %	123.73%	18.00%	-27.54%	-8.00%	-19.35%	25.68%	-	-
Horiz. %	178.38%	79.73%	67.57%	93.24%	101.35%	125.68%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	31/07/00	CAGR
Price Multiplier on Announcement Date
Date	29/08/07	28/08/06	29/08/05	27/08/04	25/08/03	26/09/02	19/09/00	-
Price	3.00	1.66	1.65	2.17	2.85	2.25	1.89	-
P/RPS	0.88	1.62	1.31	1.21	0.95	1.07	0.89	-0.16%
YoY %	-45.68%	23.66%	8.26%	27.37%	-11.21%	20.22%	-	-
Horiz. %	98.88%	182.02%	147.19%	135.96%	106.74%	120.22%	100.00%	-
P/EPS	20.00	20.54	9.58	11.88	12.71	11.65	9.19	11.89%
YoY %	-2.63%	114.41%	-19.36%	-6.53%	9.10%	26.77%	-	-
Horiz. %	217.63%	223.50%	104.24%	129.27%	138.30%	126.77%	100.00%	-
EY	5.00	4.87	10.44	8.41	7.87	8.58	10.88	-10.63%
YoY %	2.67%	-53.35%	24.14%	6.86%	-8.28%	-21.14%	-	-
Horiz. %	45.96%	44.76%	95.96%	77.30%	72.33%	78.86%	100.00%	-
DY	2.50	4.52	4.55	3.46	2.63	3.11	3.97	-6.46%
YoY %	-44.69%	-0.66%	31.50%	31.56%	-15.43%	-21.66%	-	-
Horiz. %	62.97%	113.85%	114.61%	87.15%	66.25%	78.34%	100.00%	-
P/NAPS	1.00	0.63	0.55	0.58	0.88	0.87	0.70	5.29%
YoY %	58.73%	14.55%	-5.17%	-34.09%	1.15%	24.29%	-	-
Horiz. %	142.86%	90.00%	78.57%	82.86%	125.71%	124.29%	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