[WCT] YoY TTM Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	2,478,385	4,664,140	3,435,720	2,565,575	972,496	841,482	776,474	21.33%
YoY %	-46.86%	35.75%	33.92%	163.81%	15.57%	8.37%	-	-
Horiz. %	319.18%	600.68%	442.48%	330.41%	125.25%	108.37%	100.00%	-
PBT	182,915	149,650	284,986	251,271	129,204	108,003	79,330	14.93%
YoY %	22.23%	-47.49%	13.42%	94.48%	19.63%	36.14%	-	-
Horiz. %	230.57%	188.64%	359.24%	316.74%	162.87%	136.14%	100.00%	-
Tax	-27,970	2,086	-33,457	-52,550	-29,397	-38,099	-34,984	-3.65%
YoY %	-1,440.84%	106.23%	36.33%	-78.76%	22.84%	-8.90%	-	-
Horiz. %	79.95%	-5.96%	95.64%	150.21%	84.03%	108.90%	100.00%	-
NP	154,945	151,736	251,529	198,721	99,807	69,904	44,346	23.17%
YoY %	2.11%	-39.67%	26.57%	99.11%	42.78%	57.63%	-	-
Horiz. %	349.40%	342.16%	567.20%	448.11%	225.06%	157.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	131,813	81,844	182,416	128,180	77,137	60,521	44,346	19.89%
YoY %	61.05%	-55.13%	42.31%	66.17%	27.45%	36.47%	-	-
Horiz. %	297.24%	184.56%	411.35%	289.05%	173.94%	136.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.29%	-1.39%	11.74%	20.91%	22.75%	35.28%	44.10%	-
YoY %	1,200.00%	-111.84%	-43.85%	-8.09%	-35.52%	-20.00%	-	-
Horiz. %	34.67%	-3.15%	26.62%	47.41%	51.59%	80.00%	100.00%	-
Total Cost	2,323,440	4,512,404	3,184,191	2,366,854	872,689	771,578	732,128	21.21%
YoY %	-48.51%	41.71%	34.53%	171.21%	13.10%	5.39%	-	-
Horiz. %	317.35%	616.34%	434.92%	323.28%	119.20%	105.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,220,904	1,264,247	1,197,691	611,893	426,368	455,503	433,844	18.81%
YoY %	-3.43%	5.56%	95.74%	43.51%	-6.40%	4.99%	-	-
Horiz. %	281.42%	291.41%	276.06%	141.04%	98.28%	104.99%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	78,555	74,392	53,821	55,872	47,895	57,732	26,004	20.22%
YoY %	5.60%	38.22%	-3.67%	16.66%	-17.04%	122.01%	-	-
Horiz. %	302.09%	286.08%	206.97%	214.86%	184.18%	222.01%	100.00%	-
Div Payout %	59.60%	90.90%	29.50%	43.59%	62.09%	95.39%	58.64%	-
YoY %	-34.43%	208.14%	-32.32%	-29.80%	-34.91%	62.67%	-	-
Horiz. %	101.64%	155.01%	50.31%	74.33%	105.88%	162.67%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	1,220,904	1,264,247	1,197,691	611,893	426,368	455,503	433,844	18.81%
YoY %	-3.43%	5.56%	95.74%	43.51%	-6.40%	4.99%	-	-
Horiz. %	281.42%	291.41%	276.06%	141.04%	98.28%	104.99%	100.00%	-
NOSH	787,680	785,247	782,804	305,946	213,184	151,834	117,767	37.24%
YoY %	0.31%	0.31%	155.86%	43.51%	40.41%	28.93%	-	-
Horiz. %	668.85%	666.78%	664.71%	259.79%	181.02%	128.93%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	6.25%	3.25%	7.32%	7.75%	10.26%	8.31%	5.71%	-
YoY %	92.31%	-55.60%	-5.55%	-24.46%	23.47%	45.53%	-	-
Horiz. %	109.46%	56.92%	128.20%	135.73%	179.68%	145.53%	100.00%	-
ROE	10.80%	6.47%	15.23%	20.95%	18.09%	13.29%	10.22%	-
YoY %	66.92%	-57.52%	-27.30%	15.81%	36.12%	30.04%	-	-
Horiz. %	105.68%	63.31%	149.02%	204.99%	177.01%	130.04%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	314.64	593.97	438.90	838.57	456.18	554.21	659.33	-11.59%
YoY %	-47.03%	35.33%	-47.66%	83.82%	-17.69%	-15.94%	-	-
Horiz. %	47.72%	90.09%	66.57%	127.19%	69.19%	84.06%	100.00%	-
EPS	16.73	10.42	23.30	41.90	36.18	39.86	37.66	-12.64%
YoY %	60.56%	-55.28%	-44.39%	15.81%	-9.23%	5.84%	-	-
Horiz. %	44.42%	27.67%	61.87%	111.26%	96.07%	105.84%	100.00%	-
DPS	10.00	9.50	6.88	18.26	22.50	38.02	22.08	-12.36%
YoY %	5.26%	38.08%	-62.32%	-18.84%	-40.82%	72.19%	-	-
Horiz. %	45.29%	43.03%	31.16%	82.70%	101.90%	172.19%	100.00%	-
NAPS	1.55	1.61	1.53	2.00	2.00	3.00	3.6839	-13.43%
YoY %	-3.73%	5.23%	-23.50%	0.00%	-33.33%	-18.56%	-	-
Horiz. %	42.07%	43.70%	41.53%	54.29%	54.29%	81.44%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 305,946
RPS	158.89	299.02	220.26	164.48	62.35	53.95	49.78	21.33%
YoY %	-46.86%	35.76%	33.91%	163.80%	15.57%	8.38%	-	-
Horiz. %	319.18%	600.68%	442.47%	330.41%	125.25%	108.38%	100.00%	-
EPS	8.45	5.25	11.69	8.22	4.95	3.88	2.84	19.91%
YoY %	60.95%	-55.09%	42.21%	66.06%	27.58%	36.62%	-	-
Horiz. %	297.54%	184.86%	411.62%	289.44%	174.30%	136.62%	100.00%	-
DPS	5.04	4.77	3.45	3.58	3.07	3.70	1.67	20.20%
YoY %	5.66%	38.26%	-3.63%	16.61%	-17.03%	121.56%	-	-
Horiz. %	301.80%	285.63%	206.59%	214.37%	183.83%	221.56%	100.00%	-
NAPS	0.7827	0.8105	0.7678	0.3923	0.2733	0.292	0.2781	18.81%
YoY %	-3.43%	5.56%	95.72%	43.54%	-6.40%	5.00%	-	-
Horiz. %	281.45%	291.44%	276.09%	141.06%	98.27%	105.00%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	3.05	2.80	2.60	3.85	1.69	1.63	2.25	-
P/RPS	0.97	0.47	0.59	0.46	0.37	0.29	0.34	19.08%
YoY %	106.38%	-20.34%	28.26%	24.32%	27.59%	-14.71%	-	-
Horiz. %	285.29%	138.24%	173.53%	135.29%	108.82%	85.29%	100.00%	-
P/EPS	18.23	26.86	11.16	9.19	4.67	4.09	5.98	20.40%
YoY %	-32.13%	140.68%	21.44%	96.79%	14.18%	-31.61%	-	-
Horiz. %	304.85%	449.16%	186.62%	153.68%	78.09%	68.39%	100.00%	-
EY	5.49	3.72	8.96	10.88	21.41	24.45	16.74	-16.94%
YoY %	47.58%	-58.48%	-17.65%	-49.18%	-12.43%	46.06%	-	-
Horiz. %	32.80%	22.22%	53.52%	64.99%	127.90%	146.06%	100.00%	-
DY	3.28	3.39	2.64	4.74	13.31	23.33	9.81	-16.68%
YoY %	-3.24%	28.41%	-44.30%	-64.39%	-42.95%	137.82%	-	-
Horiz. %	33.44%	34.56%	26.91%	48.32%	135.68%	237.82%	100.00%	-
P/NAPS	1.97	1.74	1.70	1.93	0.85	0.54	0.61	21.56%
YoY %	13.22%	2.35%	-11.92%	127.06%	57.41%	-11.48%	-	-
Horiz. %	322.95%	285.25%	278.69%	316.39%	139.34%	88.52%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	18/11/10	18/11/09	13/11/08	29/11/07	23/11/06	07/12/05	25/11/04	-
Price	3.02	2.66	1.78	3.97	1.87	1.12	2.27	-
P/RPS	0.96	0.45	0.41	0.47	0.41	0.20	0.34	18.87%
YoY %	113.33%	9.76%	-12.77%	14.63%	105.00%	-41.18%	-	-
Horiz. %	282.35%	132.35%	120.59%	138.24%	120.59%	58.82%	100.00%	-
P/EPS	18.05	25.52	7.64	9.48	5.17	2.81	6.03	20.03%
YoY %	-29.27%	234.03%	-19.41%	83.37%	83.99%	-53.40%	-	-
Horiz. %	299.34%	423.22%	126.70%	157.21%	85.74%	46.60%	100.00%	-
EY	5.54	3.92	13.09	10.55	19.35	35.59	16.59	-16.69%
YoY %	41.33%	-70.05%	24.08%	-45.48%	-45.63%	114.53%	-	-
Horiz. %	33.39%	23.63%	78.90%	63.59%	116.64%	214.53%	100.00%	-
DY	3.31	3.57	3.86	4.60	12.03	33.95	9.73	-16.44%
YoY %	-7.28%	-7.51%	-16.09%	-61.76%	-64.57%	248.92%	-	-
Horiz. %	34.02%	36.69%	39.67%	47.28%	123.64%	348.92%	100.00%	-
P/NAPS	1.95	1.65	1.16	1.99	0.94	0.37	0.62	21.03%
YoY %	18.18%	42.24%	-41.71%	111.70%	154.05%	-40.32%	-	-
Horiz. %	314.52%	266.13%	187.10%	320.97%	151.61%	59.68%	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