[WCT] YoY TTM Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	4,664,140	3,435,720	2,565,575	972,496	841,482	776,474	878,128	32.05%
YoY %	35.75%	33.92%	163.81%	15.57%	8.37%	-11.58%	-	-
Horiz. %	531.15%	391.26%	292.16%	110.75%	95.83%	88.42%	100.00%	-
PBT	149,650	284,986	251,271	129,204	108,003	79,330	96,975	7.49%
YoY %	-47.49%	13.42%	94.48%	19.63%	36.14%	-18.20%	-	-
Horiz. %	154.32%	293.88%	259.11%	133.23%	111.37%	81.80%	100.00%	-
Tax	2,086	-33,457	-52,550	-29,397	-38,099	-34,984	-26,556	-
YoY %	106.23%	36.33%	-78.76%	22.84%	-8.90%	-31.74%	-	-
Horiz. %	-7.86%	125.99%	197.88%	110.70%	143.47%	131.74%	100.00%	-
NP	151,736	251,529	198,721	99,807	69,904	44,346	70,419	13.63%
YoY %	-39.67%	26.57%	99.11%	42.78%	57.63%	-37.03%	-	-
Horiz. %	215.48%	357.19%	282.20%	141.73%	99.27%	62.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,844	182,416	128,180	77,137	60,521	44,346	71,060	2.38%
YoY %	-55.13%	42.31%	66.17%	27.45%	36.47%	-37.59%	-	-
Horiz. %	115.18%	256.71%	180.38%	108.55%	85.17%	62.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-1.39%	11.74%	20.91%	22.75%	35.28%	44.10%	27.38%	-
YoY %	-111.84%	-43.85%	-8.09%	-35.52%	-20.00%	61.07%	-	-
Horiz. %	-5.08%	42.88%	76.37%	83.09%	128.85%	161.07%	100.00%	-
Total Cost	4,512,404	3,184,191	2,366,854	872,689	771,578	732,128	807,709	33.17%
YoY %	41.71%	34.53%	171.21%	13.10%	5.39%	-9.36%	-	-
Horiz. %	558.67%	394.23%	293.03%	108.04%	95.53%	90.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,264,247	1,197,691	611,893	426,368	455,503	433,844	363,781	23.05%
YoY %	5.56%	95.74%	43.51%	-6.40%	4.99%	19.26%	-	-
Horiz. %	347.53%	329.23%	168.20%	117.20%	125.21%	119.26%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	74,392	53,821	55,872	47,895	57,732	26,004	14,446	31.37%
YoY %	38.22%	-3.67%	16.66%	-17.04%	122.01%	80.01%	-	-
Horiz. %	514.97%	372.57%	386.76%	331.55%	399.64%	180.01%	100.00%	-
Div Payout %	90.90%	29.50%	43.59%	62.09%	95.39%	58.64%	20.33%	-
YoY %	208.14%	-32.32%	-29.80%	-34.91%	62.67%	188.44%	-	-
Horiz. %	447.12%	145.11%	214.41%	305.41%	469.21%	288.44%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	1,264,247	1,197,691	611,893	426,368	455,503	433,844	363,781	23.05%
YoY %	5.56%	95.74%	43.51%	-6.40%	4.99%	19.26%	-	-
Horiz. %	347.53%	329.23%	168.20%	117.20%	125.21%	119.26%	100.00%	-
NOSH	785,247	782,804	305,946	213,184	151,834	117,767	109,237	38.88%
YoY %	0.31%	155.86%	43.51%	40.41%	28.93%	7.81%	-	-
Horiz. %	718.85%	716.61%	280.08%	195.16%	139.00%	107.81%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	3.25%	7.32%	7.75%	10.26%	8.31%	5.71%	8.02%	-
YoY %	-55.60%	-5.55%	-24.46%	23.47%	45.53%	-28.80%	-	-
Horiz. %	40.52%	91.27%	96.63%	127.93%	103.62%	71.20%	100.00%	-
ROE	6.47%	15.23%	20.95%	18.09%	13.29%	10.22%	19.53%	-
YoY %	-57.52%	-27.30%	15.81%	36.12%	30.04%	-47.67%	-	-
Horiz. %	33.13%	77.98%	107.27%	92.63%	68.05%	52.33%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	593.97	438.90	838.57	456.18	554.21	659.33	803.87	-4.91%
YoY %	35.33%	-47.66%	83.82%	-17.69%	-15.94%	-17.98%	-	-
Horiz. %	73.89%	54.60%	104.32%	56.75%	68.94%	82.02%	100.00%	-
EPS	10.42	23.30	41.90	36.18	39.86	37.66	65.05	-26.28%
YoY %	-55.28%	-44.39%	15.81%	-9.23%	5.84%	-42.11%	-	-
Horiz. %	16.02%	35.82%	64.41%	55.62%	61.28%	57.89%	100.00%	-
DPS	9.50	6.88	18.26	22.50	38.02	22.08	13.22	-5.35%
YoY %	38.08%	-62.32%	-18.84%	-40.82%	72.19%	67.02%	-	-
Horiz. %	71.86%	52.04%	138.12%	170.20%	287.59%	167.02%	100.00%	-
NAPS	1.61	1.53	2.00	2.00	3.00	3.6839	3.3302	-11.39%
YoY %	5.23%	-23.50%	0.00%	-33.33%	-18.56%	10.62%	-	-
Horiz. %	48.35%	45.94%	60.06%	60.06%	90.08%	110.62%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 213,184
RPS	299.02	220.26	164.48	62.35	53.95	49.78	56.30	32.05%
YoY %	35.76%	33.91%	163.80%	15.57%	8.38%	-11.58%	-	-
Horiz. %	531.12%	391.23%	292.15%	110.75%	95.83%	88.42%	100.00%	-
EPS	5.25	11.69	8.22	4.95	3.88	2.84	4.56	2.37%
YoY %	-55.09%	42.21%	66.06%	27.58%	36.62%	-37.72%	-	-
Horiz. %	115.13%	256.36%	180.26%	108.55%	85.09%	62.28%	100.00%	-
DPS	4.77	3.45	3.58	3.07	3.70	1.67	0.93	31.28%
YoY %	38.26%	-3.63%	16.61%	-17.03%	121.56%	79.57%	-	-
Horiz. %	512.90%	370.97%	384.95%	330.11%	397.85%	179.57%	100.00%	-
NAPS	0.8105	0.7678	0.3923	0.2733	0.292	0.2781	0.2332	23.05%
YoY %	5.56%	95.72%	43.54%	-6.40%	5.00%	19.25%	-	-
Horiz. %	347.56%	329.25%	168.22%	117.20%	125.21%	119.25%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	2.80	2.60	3.85	1.69	1.63	2.25	2.83	-
P/RPS	0.47	0.59	0.46	0.37	0.29	0.34	0.35	5.03%
YoY %	-20.34%	28.26%	24.32%	27.59%	-14.71%	-2.86%	-	-
Horiz. %	134.29%	168.57%	131.43%	105.71%	82.86%	97.14%	100.00%	-
P/EPS	26.86	11.16	9.19	4.67	4.09	5.98	4.35	35.40%
YoY %	140.68%	21.44%	96.79%	14.18%	-31.61%	37.47%	-	-
Horiz. %	617.47%	256.55%	211.26%	107.36%	94.02%	137.47%	100.00%	-
EY	3.72	8.96	10.88	21.41	24.45	16.74	22.99	-26.16%
YoY %	-58.48%	-17.65%	-49.18%	-12.43%	46.06%	-27.19%	-	-
Horiz. %	16.18%	38.97%	47.32%	93.13%	106.35%	72.81%	100.00%	-
DY	3.39	2.64	4.74	13.31	23.33	9.81	4.67	-5.19%
YoY %	28.41%	-44.30%	-64.39%	-42.95%	137.82%	110.06%	-	-
Horiz. %	72.59%	56.53%	101.50%	285.01%	499.57%	210.06%	100.00%	-
P/NAPS	1.74	1.70	1.93	0.85	0.54	0.61	0.85	12.66%
YoY %	2.35%	-11.92%	127.06%	57.41%	-11.48%	-28.24%	-	-
Horiz. %	204.71%	200.00%	227.06%	100.00%	63.53%	71.76%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	18/11/09	13/11/08	29/11/07	23/11/06	07/12/05	25/11/04	30/12/03	-
Price	2.66	1.78	3.97	1.87	1.12	2.27	2.83	-
P/RPS	0.45	0.41	0.47	0.41	0.20	0.34	0.35	4.27%
YoY %	9.76%	-12.77%	14.63%	105.00%	-41.18%	-2.86%	-	-
Horiz. %	128.57%	117.14%	134.29%	117.14%	57.14%	97.14%	100.00%	-
P/EPS	25.52	7.64	9.48	5.17	2.81	6.03	4.35	34.26%
YoY %	234.03%	-19.41%	83.37%	83.99%	-53.40%	38.62%	-	-
Horiz. %	586.67%	175.63%	217.93%	118.85%	64.60%	138.62%	100.00%	-
EY	3.92	13.09	10.55	19.35	35.59	16.59	22.99	-25.51%
YoY %	-70.05%	24.08%	-45.48%	-45.63%	114.53%	-27.84%	-	-
Horiz. %	17.05%	56.94%	45.89%	84.17%	154.81%	72.16%	100.00%	-
DY	3.57	3.86	4.60	12.03	33.95	9.73	4.67	-4.37%
YoY %	-7.51%	-16.09%	-61.76%	-64.57%	248.92%	108.35%	-	-
Horiz. %	76.45%	82.66%	98.50%	257.60%	726.98%	208.35%	100.00%	-
P/NAPS	1.65	1.16	1.99	0.94	0.37	0.62	0.85	11.67%
YoY %	42.24%	-41.71%	111.70%	154.05%	-40.32%	-27.06%	-	-
Horiz. %	194.12%	136.47%	234.12%	110.59%	43.53%	72.94%	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