[WCT] YoY Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	513,565	1,177,957	942,193	768,316	218,722	176,280	212,618	15.82%
YoY %	-56.40%	25.02%	22.63%	251.28%	24.08%	-17.09%	-	-
Horiz. %	241.54%	554.03%	443.14%	361.36%	102.87%	82.91%	100.00%	-
PBT	54,668	70,540	83,896	84,571	27,164	35,476	33,639	8.42%
YoY %	-22.50%	-15.92%	-0.80%	211.33%	-23.43%	5.46%	-	-
Horiz. %	162.51%	209.70%	249.40%	251.41%	80.75%	105.46%	100.00%	-
Tax	-17,310	2,185	-8,883	-23,167	-5,860	-8,465	-12,137	6.09%
YoY %	-892.22%	124.60%	61.66%	-295.34%	30.77%	30.25%	-	-
Horiz. %	142.62%	-18.00%	73.19%	190.88%	48.28%	69.75%	100.00%	-
NP	37,358	72,725	75,013	61,404	21,304	27,011	21,502	9.63%
YoY %	-48.63%	-3.05%	22.16%	188.23%	-21.13%	25.62%	-	-
Horiz. %	173.74%	338.22%	348.87%	285.57%	99.08%	125.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,754	41,953	44,838	33,791	17,200	24,134	21,660	7.67%
YoY %	-19.54%	-6.43%	32.69%	96.46%	-28.73%	11.42%	-	-
Horiz. %	155.84%	193.69%	207.01%	156.01%	79.41%	111.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.66%	-3.10%	10.59%	27.39%	21.57%	23.86%	36.08%	-
YoY %	1,121.29%	-129.27%	-61.34%	26.98%	-9.60%	-33.87%	-	-
Horiz. %	87.75%	-8.59%	29.35%	75.91%	59.78%	66.13%	100.00%	-
Total Cost	476,207	1,105,232	867,180	706,912	197,418	149,269	191,116	16.42%
YoY %	-56.91%	27.45%	22.67%	258.08%	32.26%	-21.90%	-	-
Horiz. %	249.17%	578.30%	453.75%	369.89%	103.30%	78.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,243,154	1,291,463	1,189,419	675,819	564,108	420,452	445,417	18.64%
YoY %	-3.74%	8.58%	76.00%	19.80%	34.17%	-5.60%	-	-
Horiz. %	279.10%	289.94%	267.03%	151.73%	126.65%	94.40%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	39,340	39,135	39,125	16,895	15,965	10,511	8,896	28.10%
YoY %	0.52%	0.03%	131.58%	5.83%	51.89%	18.15%	-	-
Horiz. %	442.22%	439.92%	439.80%	189.92%	179.46%	118.15%	100.00%	-
Div Payout %	116.55%	93.28%	87.26%	50.00%	92.82%	43.55%	41.07%	-
YoY %	24.95%	6.90%	74.52%	-46.13%	113.13%	6.04%	-	-
Horiz. %	283.78%	227.12%	212.47%	121.74%	226.00%	106.04%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	1,243,154	1,291,463	1,189,419	675,819	564,108	420,452	445,417	18.64%
YoY %	-3.74%	8.58%	76.00%	19.80%	34.17%	-5.60%	-	-
Horiz. %	279.10%	289.94%	267.03%	151.73%	126.65%	94.40%	100.00%	-
NOSH	786,806	782,705	782,513	225,273	212,871	140,150	118,619	37.05%
YoY %	0.52%	0.02%	247.36%	5.83%	51.89%	18.15%	-	-
Horiz. %	663.31%	659.85%	659.69%	189.91%	179.46%	118.15%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	7.27%	6.17%	7.96%	7.99%	9.74%	15.32%	10.11%	-
YoY %	17.83%	-22.49%	-0.38%	-17.97%	-36.42%	51.53%	-	-
Horiz. %	71.91%	61.03%	78.73%	79.03%	96.34%	151.53%	100.00%	-
ROE	2.72%	3.25%	3.77%	5.00%	3.05%	5.74%	4.86%	-
YoY %	-16.31%	-13.79%	-24.60%	63.93%	-46.86%	18.11%	-	-
Horiz. %	55.97%	66.87%	77.57%	102.88%	62.76%	118.11%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	65.27	150.50	120.41	341.06	102.75	125.78	179.24	-15.48%
YoY %	-56.63%	24.99%	-64.70%	231.93%	-18.31%	-29.83%	-	-
Horiz. %	36.41%	83.97%	67.18%	190.28%	57.33%	70.17%	100.00%	-
EPS	4.29	5.36	5.73	15.00	8.08	14.08	18.26	-21.43%
YoY %	-19.96%	-6.46%	-61.80%	85.64%	-42.61%	-22.89%	-	-
Horiz. %	23.49%	29.35%	31.38%	82.15%	44.25%	77.11%	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	1.58	1.65	1.52	3.00	2.65	3.00	3.755	-13.42%
YoY %	-4.24%	8.55%	-49.33%	13.21%	-11.67%	-20.11%	-	-
Horiz. %	42.08%	43.94%	40.48%	79.89%	70.57%	79.89%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 225,273
RPS	32.92	75.52	60.40	49.26	14.02	11.30	13.63	15.82%
YoY %	-56.41%	25.03%	22.61%	251.36%	24.07%	-17.09%	-	-
Horiz. %	241.53%	554.07%	443.14%	361.41%	102.86%	82.91%	100.00%	-
EPS	2.16	2.69	2.87	2.17	1.10	1.55	1.39	7.61%
YoY %	-19.70%	-6.27%	32.26%	97.27%	-29.03%	11.51%	-	-
Horiz. %	155.40%	193.53%	206.47%	156.12%	79.14%	111.51%	100.00%	-
DPS	2.52	2.51	2.51	1.08	1.02	0.67	0.57	28.09%
YoY %	0.40%	0.00%	132.41%	5.88%	52.24%	17.54%	-	-
Horiz. %	442.11%	440.35%	440.35%	189.47%	178.95%	117.54%	100.00%	-
NAPS	0.797	0.828	0.7625	0.4333	0.3617	0.2696	0.2856	18.64%
YoY %	-3.74%	8.59%	75.98%	19.80%	34.16%	-5.60%	-	-
Horiz. %	279.06%	289.92%	266.98%	151.72%	126.65%	94.40%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	2.74	2.09	3.06	3.97	1.57	1.50	2.60	-
P/RPS	4.20	1.39	2.54	1.16	1.53	1.19	1.45	19.38%
YoY %	202.16%	-45.28%	118.97%	-24.18%	28.57%	-17.93%	-	-
Horiz. %	289.66%	95.86%	175.17%	80.00%	105.52%	82.07%	100.00%	-
P/EPS	63.87	38.99	53.40	26.47	19.43	8.71	14.24	28.40%
YoY %	63.81%	-26.99%	101.74%	36.23%	123.08%	-38.83%	-	-
Horiz. %	448.53%	273.81%	375.00%	185.88%	136.45%	61.17%	100.00%	-
EY	1.57	2.56	1.87	3.78	5.15	11.48	7.02	-22.08%
YoY %	-38.67%	36.90%	-50.53%	-26.60%	-55.14%	63.53%	-	-
Horiz. %	22.36%	36.47%	26.64%	53.85%	73.36%	163.53%	100.00%	-
DY	1.82	2.39	1.63	1.89	4.78	5.00	2.88	-7.36%
YoY %	-23.85%	46.63%	-13.76%	-60.46%	-4.40%	73.61%	-	-
Horiz. %	63.19%	82.99%	56.60%	65.62%	165.97%	173.61%	100.00%	-
P/NAPS	1.73	1.27	2.01	1.32	0.59	0.50	0.69	16.54%
YoY %	36.22%	-36.82%	52.27%	123.73%	18.00%	-27.54%	-	-
Horiz. %	250.72%	184.06%	291.30%	191.30%	85.51%	72.46%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	18/08/09	14/08/08	29/08/07	28/08/06	29/08/05	27/08/04	-
Price	2.82	2.62	3.10	3.00	1.66	1.65	2.17	-
P/RPS	4.32	1.74	2.57	0.88	1.62	1.31	1.21	23.61%
YoY %	148.28%	-32.30%	192.05%	-45.68%	23.66%	8.26%	-	-
Horiz. %	357.02%	143.80%	212.40%	72.73%	133.88%	108.26%	100.00%	-
P/EPS	65.73	48.88	54.10	20.00	20.54	9.58	11.88	32.97%
YoY %	34.47%	-9.65%	170.50%	-2.63%	114.41%	-19.36%	-	-
Horiz. %	553.28%	411.45%	455.39%	168.35%	172.90%	80.64%	100.00%	-
EY	1.52	2.05	1.85	5.00	4.87	10.44	8.41	-24.79%
YoY %	-25.85%	10.81%	-63.00%	2.67%	-53.35%	24.14%	-	-
Horiz. %	18.07%	24.38%	22.00%	59.45%	57.91%	124.14%	100.00%	-
DY	1.77	1.91	1.61	2.50	4.52	4.55	3.46	-10.56%
YoY %	-7.33%	18.63%	-35.60%	-44.69%	-0.66%	31.50%	-	-
Horiz. %	51.16%	55.20%	46.53%	72.25%	130.64%	131.50%	100.00%	-
P/NAPS	1.78	1.59	2.04	1.00	0.63	0.55	0.58	20.53%
YoY %	11.95%	-22.06%	104.00%	58.73%	14.55%	-5.17%	-	-
Horiz. %	306.90%	274.14%	351.72%	172.41%	108.62%	94.83%	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