[WCT] YoY TTM 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
TTM Result
Revenue	3,325,156	2,351,059	795,551	780,264	847,132	830,335	613,823	33.02%
YoY %	41.43%	195.53%	1.96%	-7.89%	2.02%	35.27%	-	-
Horiz. %	541.71%	383.02%	129.61%	127.12%	138.01%	135.27%	100.00%	-
PBT	313,187	219,103	119,162	75,554	116,222	86,371	86,756	24.21%
YoY %	42.94%	83.87%	57.72%	-34.99%	34.56%	-0.44%	-	-
Horiz. %	361.00%	252.55%	137.35%	87.09%	133.96%	99.56%	100.00%	-
Tax	-41,336	-49,740	-32,226	-39,558	-37,600	-22,334	-25,146	8.75%
YoY %	16.90%	-54.35%	18.53%	-5.21%	-68.35%	11.18%	-	-
Horiz. %	164.38%	197.80%	128.16%	157.31%	149.53%	88.82%	100.00%	-
NP	271,851	169,363	86,936	35,996	78,622	64,037	61,610	28.49%
YoY %	60.51%	94.81%	141.52%	-54.22%	22.78%	3.94%	-	-
Horiz. %	441.24%	274.90%	141.11%	58.43%	127.61%	103.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	187,311	111,191	72,230	30,386	78,622	65,820	61,610	20.66%
YoY %	68.46%	53.94%	137.71%	-61.35%	19.45%	6.83%	-	-
Horiz. %	304.03%	180.48%	117.24%	49.32%	127.61%	106.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.20%	22.70%	27.04%	52.36%	32.35%	25.86%	28.98%	-
YoY %	-41.85%	-16.05%	-48.36%	61.85%	25.10%	-10.77%	-	-
Horiz. %	45.55%	78.33%	93.31%	180.68%	111.63%	89.23%	100.00%	-
Total Cost	3,053,305	2,181,696	708,615	744,268	768,510	766,298	552,213	33.48%
YoY %	39.95%	207.88%	-4.79%	-3.15%	0.29%	38.77%	-	-
Horiz. %	552.92%	395.08%	128.32%	134.78%	139.17%	138.77%	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	76,767	48,915	43,294	55,177	25,364	14,446	13,825	33.58%
YoY %	56.94%	12.98%	-21.54%	117.54%	75.58%	4.49%	-	-
Horiz. %	555.28%	353.82%	313.16%	399.11%	183.46%	104.49%	100.00%	-
Div Payout %	40.98%	43.99%	59.94%	181.59%	32.26%	21.95%	22.44%	-
YoY %	-6.84%	-26.61%	-66.99%	462.90%	46.97%	-2.18%	-	-
Horiz. %	182.62%	196.03%	267.11%	809.22%	143.76%	97.82%	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	8.18%	7.20%	10.93%	4.61%	9.28%	7.71%	10.04%	-
YoY %	13.61%	-34.13%	137.09%	-50.32%	20.36%	-23.21%	-	-
Horiz. %	81.47%	71.71%	108.86%	45.92%	92.43%	76.79%	100.00%	-
ROE	15.75%	16.45%	12.80%	7.23%	17.65%	20.78%	24.84%	-
YoY %	-4.26%	28.52%	77.04%	-59.04%	-15.06%	-16.34%	-	-
Horiz. %	63.41%	66.22%	51.53%	29.11%	71.05%	83.66%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	CAGR
Per Share
RPS	424.93	1,043.65	373.72	556.73	714.16	850.86	639.35	-6.66%
YoY %	-59.28%	179.26%	-32.87%	-22.04%	-16.07%	33.08%	-	-
Horiz. %	66.46%	163.24%	58.45%	87.08%	111.70%	133.08%	100.00%	-
EPS	23.94	49.36	33.93	21.68	66.28	67.45	64.17	-15.34%
YoY %	-51.50%	45.48%	56.50%	-67.29%	-1.73%	5.11%	-	-
Horiz. %	37.31%	76.92%	52.88%	33.79%	103.29%	105.11%	100.00%	-
DPS	9.81	21.71	20.34	39.37	21.38	14.80	14.50	-6.38%
YoY %	-54.81%	6.74%	-48.34%	84.14%	44.46%	2.07%	-	-
Horiz. %	67.66%	149.72%	140.28%	271.52%	147.45%	102.07%	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	213.18	150.73	51.00	50.02	54.31	53.23	39.35	33.02%
YoY %	41.43%	195.55%	1.96%	-7.90%	2.03%	35.27%	-	-
Horiz. %	541.75%	383.05%	129.61%	127.12%	138.02%	135.27%	100.00%	-
EPS	12.01	7.13	4.63	1.95	5.04	4.22	3.95	20.66%
YoY %	68.44%	54.00%	137.44%	-61.31%	19.43%	6.84%	-	-
Horiz. %	304.05%	180.51%	117.22%	49.37%	127.59%	106.84%	100.00%	-
DPS	4.92	3.14	2.78	3.54	1.63	0.93	0.89	33.48%
YoY %	56.69%	12.95%	-21.47%	117.18%	75.27%	4.49%	-	-
Horiz. %	552.81%	352.81%	312.36%	397.75%	183.15%	104.49%	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	0.72	0.38	0.42	0.27	0.36	0.28	0.38	11.39%
YoY %	89.47%	-9.52%	55.56%	-25.00%	28.57%	-26.32%	-	-
Horiz. %	189.47%	100.00%	110.53%	71.05%	94.74%	73.68%	100.00%	-
P/EPS	12.78	8.04	4.63	6.92	3.92	3.59	3.74	23.06%
YoY %	58.96%	73.65%	-33.09%	76.53%	9.19%	-4.01%	-	-
Horiz. %	341.71%	214.97%	123.80%	185.03%	104.81%	95.99%	100.00%	-
EY	7.82	12.43	21.61	14.45	25.49	27.87	26.74	-18.75%
YoY %	-37.09%	-42.48%	49.55%	-43.31%	-8.54%	4.23%	-	-
Horiz. %	29.24%	46.48%	80.82%	54.04%	95.33%	104.23%	100.00%	-
DY	3.21	5.47	12.95	26.25	8.22	6.12	6.04	-10.12%
YoY %	-41.32%	-57.76%	-50.67%	219.34%	34.31%	1.32%	-	-
Horiz. %	53.15%	90.56%	214.40%	434.60%	136.09%	101.32%	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	0.73	0.29	0.44	0.30	0.30	0.33	0.35	13.22%
YoY %	151.72%	-34.09%	46.67%	0.00%	-9.09%	-5.71%	-	-
Horiz. %	208.57%	82.86%	125.71%	85.71%	85.71%	94.29%	100.00%	-
P/EPS	12.95	6.08	4.89	7.61	3.27	4.23	3.51	24.66%
YoY %	112.99%	24.34%	-35.74%	132.72%	-22.70%	20.51%	-	-
Horiz. %	368.95%	173.22%	139.32%	216.81%	93.16%	120.51%	100.00%	-
EY	7.72	16.45	20.44	13.14	30.54	23.67	28.52	-19.80%
YoY %	-53.07%	-19.52%	55.56%	-56.97%	29.02%	-17.01%	-	-
Horiz. %	27.07%	57.68%	71.67%	46.07%	107.08%	82.99%	100.00%	-
DY	3.16	7.24	12.25	23.86	9.85	5.19	6.44	-11.33%
YoY %	-56.35%	-40.90%	-48.66%	142.23%	89.79%	-19.41%	-	-
Horiz. %	49.07%	112.42%	190.22%	370.50%	152.95%	80.59%	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