[WCT] YoY TTM 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
TTM Result
Revenue	3,433,377	4,093,413	3,325,156	2,351,059	795,551	780,264	847,132	26.25%
YoY %	-16.12%	23.10%	41.43%	195.53%	1.96%	-7.89%	-	-
Horiz. %	405.29%	483.21%	392.52%	277.53%	93.91%	92.11%	100.00%	-
PBT	177,019	138,181	313,187	219,103	119,162	75,554	116,222	7.26%
YoY %	28.11%	-55.88%	42.94%	83.87%	57.72%	-34.99%	-	-
Horiz. %	152.31%	118.89%	269.47%	188.52%	102.53%	65.01%	100.00%	-
Tax	-27,208	7,465	-41,336	-49,740	-32,226	-39,558	-37,600	-5.24%
YoY %	-464.47%	118.06%	16.90%	-54.35%	18.53%	-5.21%	-	-
Horiz. %	72.36%	-19.85%	109.94%	132.29%	85.71%	105.21%	100.00%	-
NP	149,811	145,646	271,851	169,363	86,936	35,996	78,622	11.33%
YoY %	2.86%	-46.42%	60.51%	94.81%	141.52%	-54.22%	-	-
Horiz. %	190.55%	185.25%	345.77%	215.41%	110.57%	45.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	134,624	82,523	187,311	111,191	72,230	30,386	78,622	9.37%
YoY %	63.14%	-55.94%	68.46%	53.94%	137.71%	-61.35%	-	-
Horiz. %	171.23%	104.96%	238.24%	141.42%	91.87%	38.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.37%	-5.40%	13.20%	22.70%	27.04%	52.36%	32.35%	-
YoY %	384.63%	-140.91%	-41.85%	-16.05%	-48.36%	61.85%	-	-
Horiz. %	47.51%	-16.69%	40.80%	70.17%	83.59%	161.85%	100.00%	-
Total Cost	3,283,566	3,947,767	3,053,305	2,181,696	708,615	744,268	768,510	27.37%
YoY %	-16.82%	29.29%	39.95%	207.88%	-4.79%	-3.15%	-	-
Horiz. %	427.26%	513.69%	397.30%	283.89%	92.21%	96.85%	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	78,555	74,392	76,767	48,915	43,294	55,177	25,364	20.72%
YoY %	5.60%	-3.09%	56.94%	12.98%	-21.54%	117.54%	-	-
Horiz. %	309.71%	293.30%	302.66%	192.85%	170.69%	217.54%	100.00%	-
Div Payout %	58.35%	90.15%	40.98%	43.99%	59.94%	181.59%	32.26%	-
YoY %	-35.27%	119.99%	-6.84%	-26.61%	-66.99%	462.90%	-	-
Horiz. %	180.87%	279.45%	127.03%	136.36%	185.80%	562.90%	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	4.36%	3.56%	8.18%	7.20%	10.93%	4.61%	9.28%	-
YoY %	22.47%	-56.48%	13.61%	-34.13%	137.09%	-50.32%	-	-
Horiz. %	46.98%	38.36%	88.15%	77.59%	117.78%	49.68%	100.00%	-
ROE	10.83%	6.39%	15.75%	16.45%	12.80%	7.23%	17.65%	-
YoY %	69.48%	-59.43%	-4.26%	28.52%	77.04%	-59.04%	-	-
Horiz. %	61.36%	36.20%	89.24%	93.20%	72.52%	40.96%	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	436.37	522.98	424.93	1,043.65	373.72	556.73	714.16	-7.87%
YoY %	-16.56%	23.07%	-59.28%	179.26%	-32.87%	-22.04%	-	-
Horiz. %	61.10%	73.23%	59.50%	146.14%	52.33%	77.96%	100.00%	-
EPS	17.11	10.54	23.94	49.36	33.93	21.68	66.28	-20.19%
YoY %	62.33%	-55.97%	-51.50%	45.48%	56.50%	-67.29%	-	-
Horiz. %	25.81%	15.90%	36.12%	74.47%	51.19%	32.71%	100.00%	-
DPS	10.00	9.50	9.81	21.71	20.34	39.37	21.38	-11.89%
YoY %	5.26%	-3.16%	-54.81%	6.74%	-48.34%	84.14%	-	-
Horiz. %	46.77%	44.43%	45.88%	101.54%	95.14%	184.14%	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	220.11	262.43	213.18	150.73	51.00	50.02	54.31	26.25%
YoY %	-16.13%	23.10%	41.43%	195.55%	1.96%	-7.90%	-	-
Horiz. %	405.28%	483.21%	392.52%	277.54%	93.91%	92.10%	100.00%	-
EPS	8.63	5.29	12.01	7.13	4.63	1.95	5.04	9.37%
YoY %	63.14%	-55.95%	68.44%	54.00%	137.44%	-61.31%	-	-
Horiz. %	171.23%	104.96%	238.29%	141.47%	91.87%	38.69%	100.00%	-
DPS	5.04	4.77	4.92	3.14	2.78	3.54	1.63	20.68%
YoY %	5.66%	-3.05%	56.69%	12.95%	-21.47%	117.18%	-	-
Horiz. %	309.20%	292.64%	301.84%	192.64%	170.55%	217.18%	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	0.63	0.40	0.72	0.38	0.42	0.27	0.36	9.77%
YoY %	57.50%	-44.44%	89.47%	-9.52%	55.56%	-25.00%	-	-
Horiz. %	175.00%	111.11%	200.00%	105.56%	116.67%	75.00%	100.00%	-
P/EPS	16.01	19.82	12.78	8.04	4.63	6.92	3.92	26.41%
YoY %	-19.22%	55.09%	58.96%	73.65%	-33.09%	76.53%	-	-
Horiz. %	408.42%	505.61%	326.02%	205.10%	118.11%	176.53%	100.00%	-
EY	6.24	5.04	7.82	12.43	21.61	14.45	25.49	-20.89%
YoY %	23.81%	-35.55%	-37.09%	-42.48%	49.55%	-43.31%	-	-
Horiz. %	24.48%	19.77%	30.68%	48.76%	84.78%	56.69%	100.00%	-
DY	3.65	4.55	3.21	5.47	12.95	26.25	8.22	-12.64%
YoY %	-19.78%	41.74%	-41.32%	-57.76%	-50.67%	219.34%	-	-
Horiz. %	44.40%	55.35%	39.05%	66.55%	157.54%	319.34%	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	0.65	0.50	0.73	0.29	0.44	0.30	0.30	13.74%
YoY %	30.00%	-31.51%	151.72%	-34.09%	46.67%	0.00%	-	-
Horiz. %	216.67%	166.67%	243.33%	96.67%	146.67%	100.00%	100.00%	-
P/EPS	16.48	24.85	12.95	6.08	4.89	7.61	3.27	30.92%
YoY %	-33.68%	91.89%	112.99%	24.34%	-35.74%	132.72%	-	-
Horiz. %	503.98%	759.94%	396.02%	185.93%	149.54%	232.72%	100.00%	-
EY	6.07	4.02	7.72	16.45	20.44	13.14	30.54	-23.59%
YoY %	51.00%	-47.93%	-53.07%	-19.52%	55.56%	-56.97%	-	-
Horiz. %	19.88%	13.16%	25.28%	53.86%	66.93%	43.03%	100.00%	-
DY	3.55	3.63	3.16	7.24	12.25	23.86	9.85	-15.63%
YoY %	-2.20%	14.87%	-56.35%	-40.90%	-48.66%	142.23%	-	-
Horiz. %	36.04%	36.85%	32.08%	73.50%	124.37%	242.23%	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