[WCT] YoY 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
Quarter Result
Revenue	942,193	768,316	218,722	176,280	212,618	292,299	202,225	29.68%
YoY %	22.63%	251.28%	24.08%	-17.09%	-27.26%	44.54%	-	-
Horiz. %	465.91%	379.93%	108.16%	87.17%	105.14%	144.54%	100.00%	-
PBT	83,896	84,571	27,164	35,476	33,639	27,853	25,883	21.97%
YoY %	-0.80%	211.33%	-23.43%	5.46%	20.77%	7.61%	-	-
Horiz. %	324.14%	326.74%	104.95%	137.06%	129.97%	107.61%	100.00%	-
Tax	-8,883	-23,167	-5,860	-8,465	-12,137	-5,964	-7,344	3.26%
YoY %	61.66%	-295.34%	30.77%	30.25%	-103.50%	18.79%	-	-
Horiz. %	120.96%	315.45%	79.79%	115.26%	165.26%	81.21%	100.00%	-
NP	75,013	61,404	21,304	27,011	21,502	21,889	18,539	26.62%
YoY %	22.16%	188.23%	-21.13%	25.62%	-1.77%	18.07%	-	-
Horiz. %	404.62%	331.22%	114.91%	145.70%	115.98%	118.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,838	33,791	17,200	24,134	21,660	21,889	18,539	16.08%
YoY %	32.69%	96.46%	-28.73%	11.42%	-1.05%	18.07%	-	-
Horiz. %	241.86%	182.27%	92.78%	130.18%	116.83%	118.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.59%	27.39%	21.57%	23.86%	36.08%	21.41%	28.37%	-
YoY %	-61.34%	26.98%	-9.60%	-33.87%	68.52%	-24.53%	-	-
Horiz. %	37.33%	96.55%	76.03%	84.10%	127.18%	75.47%	100.00%	-
Total Cost	867,180	706,912	197,418	149,269	191,116	270,410	183,686	29.97%
YoY %	22.67%	258.08%	32.26%	-21.90%	-29.32%	47.21%	-	-
Horiz. %	472.10%	384.85%	107.48%	81.26%	104.04%	147.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,189,419	675,819	564,108	420,452	445,417	316,800	248,025	30.31%
YoY %	76.00%	19.80%	34.17%	-5.60%	40.60%	27.73%	-	-
Horiz. %	479.56%	272.48%	227.44%	169.52%	179.59%	127.73%	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	39,125	16,895	15,965	10,511	8,896	7,319	6,720	34.65%
YoY %	131.58%	5.83%	51.89%	18.15%	21.55%	8.91%	-	-
Horiz. %	582.22%	251.41%	237.57%	156.41%	132.38%	108.91%	100.00%	-
Div Payout %	87.26%	50.00%	92.82%	43.55%	41.07%	33.44%	36.25%	-
YoY %	74.52%	-46.13%	113.13%	6.04%	22.82%	-7.75%	-	-
Horiz. %	240.72%	137.93%	256.06%	120.14%	113.30%	92.25%	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	1,189,419	675,819	564,108	420,452	445,417	316,800	248,025	30.31%
YoY %	76.00%	19.80%	34.17%	-5.60%	40.60%	27.73%	-	-
Horiz. %	479.56%	272.48%	227.44%	169.52%	179.59%	127.73%	100.00%	-
NOSH	782,513	225,273	212,871	140,150	118,619	97,588	96,007	42.52%
YoY %	247.36%	5.83%	51.89%	18.15%	21.55%	1.65%	-	-
Horiz. %	815.06%	234.64%	221.72%	145.98%	123.55%	101.65%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	CAGR
Ratio Analysis
NP Margin	7.96%	7.99%	9.74%	15.32%	10.11%	7.49%	9.17%	-
YoY %	-0.38%	-17.97%	-36.42%	51.53%	34.98%	-18.32%	-	-
Horiz. %	86.80%	87.13%	106.22%	167.07%	110.25%	81.68%	100.00%	-
ROE	3.77%	5.00%	3.05%	5.74%	4.86%	6.91%	7.47%	-
YoY %	-24.60%	63.93%	-46.86%	18.11%	-29.67%	-7.50%	-	-
Horiz. %	50.47%	66.93%	40.83%	76.84%	65.06%	92.50%	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	120.41	341.06	102.75	125.78	179.24	299.52	210.64	-9.01%
YoY %	-64.70%	231.93%	-18.31%	-29.83%	-40.16%	42.20%	-	-
Horiz. %	57.16%	161.92%	48.78%	59.71%	85.09%	142.20%	100.00%	-
EPS	5.73	15.00	8.08	14.08	18.26	22.43	19.31	-18.55%
YoY %	-61.80%	85.64%	-42.61%	-22.89%	-18.59%	16.16%	-	-
Horiz. %	29.67%	77.68%	41.84%	72.92%	94.56%	116.16%	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	60.40	49.26	14.02	11.30	13.63	18.74	12.96	29.68%
YoY %	22.61%	251.36%	24.07%	-17.09%	-27.27%	44.60%	-	-
Horiz. %	466.05%	380.09%	108.18%	87.19%	105.17%	144.60%	100.00%	-
EPS	2.87	2.17	1.10	1.55	1.39	1.40	1.19	16.03%
YoY %	32.26%	97.27%	-29.03%	11.51%	-0.71%	17.65%	-	-
Horiz. %	241.18%	182.35%	92.44%	130.25%	116.81%	117.65%	100.00%	-
DPS	2.51	1.08	1.02	0.67	0.57	0.47	0.43	34.71%
YoY %	132.41%	5.88%	52.24%	17.54%	21.28%	9.30%	-	-
Horiz. %	583.72%	251.16%	237.21%	155.81%	132.56%	109.30%	100.00%	-
NAPS	0.7625	0.4333	0.3617	0.2696	0.2856	0.2031	0.159	30.31%
YoY %	75.98%	19.80%	34.16%	-5.60%	40.62%	27.74%	-	-
Horiz. %	479.56%	272.52%	227.48%	169.56%	179.62%	127.74%	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	2.54	1.16	1.53	1.19	1.45	0.81	1.14	14.48%
YoY %	118.97%	-24.18%	28.57%	-17.93%	79.01%	-28.95%	-	-
Horiz. %	222.81%	101.75%	134.21%	104.39%	127.19%	71.05%	100.00%	-
P/EPS	53.40	26.47	19.43	8.71	14.24	10.79	12.43	27.91%
YoY %	101.74%	36.23%	123.08%	-38.83%	31.97%	-13.19%	-	-
Horiz. %	429.61%	212.95%	156.32%	70.07%	114.56%	86.81%	100.00%	-
EY	1.87	3.78	5.15	11.48	7.02	9.27	8.05	-21.85%
YoY %	-50.53%	-26.60%	-55.14%	63.53%	-24.27%	15.16%	-	-
Horiz. %	23.23%	46.96%	63.98%	142.61%	87.20%	115.16%	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	2.57	0.88	1.62	1.31	1.21	0.95	1.07	15.95%
YoY %	192.05%	-45.68%	23.66%	8.26%	27.37%	-11.21%	-	-
Horiz. %	240.19%	82.24%	151.40%	122.43%	113.08%	88.79%	100.00%	-
P/EPS	54.10	20.00	20.54	9.58	11.88	12.71	11.65	29.60%
YoY %	170.50%	-2.63%	114.41%	-19.36%	-6.53%	9.10%	-	-
Horiz. %	464.38%	171.67%	176.31%	82.23%	101.97%	109.10%	100.00%	-
EY	1.85	5.00	4.87	10.44	8.41	7.87	8.58	-22.82%
YoY %	-63.00%	2.67%	-53.35%	24.14%	6.86%	-8.28%	-	-
Horiz. %	21.56%	58.28%	56.76%	121.68%	98.02%	91.72%	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