[WCT] YoY TTM Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	1,665,247	1,491,198	2,478,385	4,664,140	3,435,720	2,565,575	972,496	9.36%
YoY %	11.67%	-39.83%	-46.86%	35.75%	33.92%	163.81%	-	-
Horiz. %	171.23%	153.34%	254.85%	479.61%	353.29%	263.81%	100.00%	-
PBT	209,292	247,668	182,915	149,650	284,986	251,271	129,204	8.36%
YoY %	-15.49%	35.40%	22.23%	-47.49%	13.42%	94.48%	-	-
Horiz. %	161.99%	191.69%	141.57%	115.82%	220.57%	194.48%	100.00%	-
Tax	-47,409	-46,243	-27,970	2,086	-33,457	-52,550	-29,397	8.28%
YoY %	-2.52%	-65.33%	-1,440.84%	106.23%	36.33%	-78.76%	-	-
Horiz. %	161.27%	157.31%	95.15%	-7.10%	113.81%	178.76%	100.00%	-
NP	161,883	201,425	154,945	151,736	251,529	198,721	99,807	8.38%
YoY %	-19.63%	30.00%	2.11%	-39.67%	26.57%	99.11%	-	-
Horiz. %	162.20%	201.81%	155.24%	152.03%	252.02%	199.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	171,399	158,663	131,813	81,844	182,416	128,180	77,137	14.21%
YoY %	8.03%	20.37%	61.05%	-55.13%	42.31%	66.17%	-	-
Horiz. %	222.20%	205.69%	170.88%	106.10%	236.48%	166.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.65%	18.67%	15.29%	-1.39%	11.74%	20.91%	22.75%	-
YoY %	21.32%	22.11%	1,200.00%	-111.84%	-43.85%	-8.09%	-	-
Horiz. %	99.56%	82.07%	67.21%	-6.11%	51.60%	91.91%	100.00%	-
Total Cost	1,503,364	1,289,773	2,323,440	4,512,404	3,184,191	2,366,854	872,689	9.47%
YoY %	16.56%	-44.49%	-48.51%	41.71%	34.53%	171.21%	-	-
Horiz. %	172.27%	147.79%	266.24%	517.07%	364.87%	271.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	821,934	1,428,284	1,220,904	1,264,247	1,197,691	611,893	426,368	11.54%
YoY %	-42.45%	16.99%	-3.43%	5.56%	95.74%	43.51%	-	-
Horiz. %	192.78%	334.99%	286.35%	296.52%	280.91%	143.51%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	67,179	79,634	78,555	74,392	53,821	55,872	47,895	5.79%
YoY %	-15.64%	1.37%	5.60%	38.22%	-3.67%	16.66%	-	-
Horiz. %	140.26%	166.27%	164.02%	155.32%	112.37%	116.66%	100.00%	-
Div Payout %	39.19%	50.19%	59.60%	90.90%	29.50%	43.59%	62.09%	-
YoY %	-21.92%	-15.79%	-34.43%	208.14%	-32.32%	-29.80%	-	-
Horiz. %	63.12%	80.83%	95.99%	146.40%	47.51%	70.20%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	821,934	1,428,284	1,220,904	1,264,247	1,197,691	611,893	426,368	11.54%
YoY %	-42.45%	16.99%	-3.43%	5.56%	95.74%	43.51%	-	-
Horiz. %	192.78%	334.99%	286.35%	296.52%	280.91%	143.51%	100.00%	-
NOSH	821,934	806,940	787,680	785,247	782,804	305,946	213,184	25.19%
YoY %	1.86%	2.45%	0.31%	0.31%	155.86%	43.51%	-	-
Horiz. %	385.55%	378.52%	369.48%	368.34%	367.20%	143.51%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	9.72%	13.51%	6.25%	3.25%	7.32%	7.75%	10.26%	-
YoY %	-28.05%	116.16%	92.31%	-55.60%	-5.55%	-24.46%	-	-
Horiz. %	94.74%	131.68%	60.92%	31.68%	71.35%	75.54%	100.00%	-
ROE	20.85%	11.11%	10.80%	6.47%	15.23%	20.95%	18.09%	-
YoY %	87.67%	2.87%	66.92%	-57.52%	-27.30%	15.81%	-	-
Horiz. %	115.26%	61.42%	59.70%	35.77%	84.19%	115.81%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	202.60	184.80	314.64	593.97	438.90	838.57	456.18	-12.64%
YoY %	9.63%	-41.27%	-47.03%	35.33%	-47.66%	83.82%	-	-
Horiz. %	44.41%	40.51%	68.97%	130.21%	96.21%	183.82%	100.00%	-
EPS	20.85	19.66	16.73	10.42	23.30	41.90	36.18	-8.76%
YoY %	6.05%	17.51%	60.56%	-55.28%	-44.39%	15.81%	-	-
Horiz. %	57.63%	54.34%	46.24%	28.80%	64.40%	115.81%	100.00%	-
DPS	8.25	9.87	10.00	9.50	6.88	18.26	22.50	-15.38%
YoY %	-16.41%	-1.30%	5.26%	38.08%	-62.32%	-18.84%	-	-
Horiz. %	36.67%	43.87%	44.44%	42.22%	30.58%	81.16%	100.00%	-
NAPS	1.00	1.77	1.55	1.61	1.53	2.00	2.00	-10.90%
YoY %	-43.50%	14.19%	-3.73%	5.23%	-23.50%	0.00%	-	-
Horiz. %	50.00%	88.50%	77.50%	80.50%	76.50%	100.00%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 785,247
RPS	106.76	95.60	158.89	299.02	220.26	164.48	62.35	9.36%
YoY %	11.67%	-39.83%	-46.86%	35.76%	33.91%	163.80%	-	-
Horiz. %	171.23%	153.33%	254.84%	479.58%	353.26%	263.80%	100.00%	-
EPS	10.99	10.17	8.45	5.25	11.69	8.22	4.95	14.20%
YoY %	8.06%	20.36%	60.95%	-55.09%	42.21%	66.06%	-	-
Horiz. %	222.02%	205.45%	170.71%	106.06%	236.16%	166.06%	100.00%	-
DPS	4.31	5.11	5.04	4.77	3.45	3.58	3.07	5.81%
YoY %	-15.66%	1.39%	5.66%	38.26%	-3.63%	16.61%	-	-
Horiz. %	140.39%	166.45%	164.17%	155.37%	112.38%	116.61%	100.00%	-
NAPS	0.5269	0.9157	0.7827	0.8105	0.7678	0.3923	0.2733	11.55%
YoY %	-42.46%	16.99%	-3.43%	5.56%	95.72%	43.54%	-	-
Horiz. %	192.79%	335.05%	286.39%	296.56%	280.94%	143.54%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	2.70	2.00	3.05	2.80	2.60	3.85	1.69	-
P/RPS	1.33	1.08	0.97	0.47	0.59	0.46	0.37	23.74%
YoY %	23.15%	11.34%	106.38%	-20.34%	28.26%	24.32%	-	-
Horiz. %	359.46%	291.89%	262.16%	127.03%	159.46%	124.32%	100.00%	-
P/EPS	12.95	10.17	18.23	26.86	11.16	9.19	4.67	18.51%
YoY %	27.34%	-44.21%	-32.13%	140.68%	21.44%	96.79%	-	-
Horiz. %	277.30%	217.77%	390.36%	575.16%	238.97%	196.79%	100.00%	-
EY	7.72	9.83	5.49	3.72	8.96	10.88	21.41	-15.62%
YoY %	-21.46%	79.05%	47.58%	-58.48%	-17.65%	-49.18%	-	-
Horiz. %	36.06%	45.91%	25.64%	17.38%	41.85%	50.82%	100.00%	-
DY	3.06	4.93	3.28	3.39	2.64	4.74	13.31	-21.71%
YoY %	-37.93%	50.30%	-3.24%	28.41%	-44.30%	-64.39%	-	-
Horiz. %	22.99%	37.04%	24.64%	25.47%	19.83%	35.61%	100.00%	-
P/NAPS	2.70	1.13	1.97	1.74	1.70	1.93	0.85	21.22%
YoY %	138.94%	-42.64%	13.22%	2.35%	-11.92%	127.06%	-	-
Horiz. %	317.65%	132.94%	231.76%	204.71%	200.00%	227.06%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	21/11/12	17/11/11	18/11/10	18/11/09	13/11/08	29/11/07	23/11/06	-
Price	2.71	2.38	3.02	2.66	1.78	3.97	1.87	-
P/RPS	1.34	1.29	0.96	0.45	0.41	0.47	0.41	21.79%
YoY %	3.88%	34.38%	113.33%	9.76%	-12.77%	14.63%	-	-
Horiz. %	326.83%	314.63%	234.15%	109.76%	100.00%	114.63%	100.00%	-
P/EPS	13.00	12.10	18.05	25.52	7.64	9.48	5.17	16.59%
YoY %	7.44%	-32.96%	-29.27%	234.03%	-19.41%	83.37%	-	-
Horiz. %	251.45%	234.04%	349.13%	493.62%	147.78%	183.37%	100.00%	-
EY	7.69	8.26	5.54	3.92	13.09	10.55	19.35	-14.24%
YoY %	-6.90%	49.10%	41.33%	-70.05%	24.08%	-45.48%	-	-
Horiz. %	39.74%	42.69%	28.63%	20.26%	67.65%	54.52%	100.00%	-
DY	3.04	4.15	3.31	3.57	3.86	4.60	12.03	-20.47%
YoY %	-26.75%	25.38%	-7.28%	-7.51%	-16.09%	-61.76%	-	-
Horiz. %	25.27%	34.50%	27.51%	29.68%	32.09%	38.24%	100.00%	-
P/NAPS	2.71	1.34	1.95	1.65	1.16	1.99	0.94	19.28%
YoY %	102.24%	-31.28%	18.18%	42.24%	-41.71%	111.70%	-	-
Horiz. %	288.30%	142.55%	207.45%	175.53%	123.40%	211.70%	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