[WCT] YoY TTM Result on 31-Dec-2006 [#4]

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
TTM Result
Revenue	4,666,602	3,808,997	2,781,701	1,400,374	816,270	796,309	910,110	31.28%
YoY %	22.52%	36.93%	98.64%	71.56%	2.51%	-12.50%	-	-
Horiz. %	512.75%	418.52%	305.64%	153.87%	89.69%	87.50%	100.00%	-
PBT	211,078	158,840	283,530	149,812	128,723	66,972	104,589	12.40%
YoY %	32.89%	-43.98%	89.26%	16.38%	92.20%	-35.97%	-	-
Horiz. %	201.82%	151.87%	271.09%	143.24%	123.08%	64.03%	100.00%	-
Tax	4,786	-13,052	-54,404	-34,608	-33,680	-41,845	-29,045	-
YoY %	136.67%	76.01%	-57.20%	-2.76%	19.51%	-44.07%	-	-
Horiz. %	-16.48%	44.94%	187.31%	119.15%	115.96%	144.07%	100.00%	-
NP	215,864	145,788	229,126	115,204	95,043	25,127	75,544	19.10%
YoY %	48.07%	-36.37%	98.89%	21.21%	278.25%	-66.74%	-	-
Horiz. %	285.75%	192.98%	303.30%	152.50%	125.81%	33.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	147,098	101,770	147,862	88,080	81,311	25,127	76,130	11.59%
YoY %	44.54%	-31.17%	67.87%	8.32%	223.60%	-66.99%	-	-
Horiz. %	193.22%	133.68%	194.22%	115.70%	106.81%	33.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-2.27%	8.22%	19.19%	23.10%	26.16%	62.48%	27.77%	-
YoY %	-127.62%	-57.17%	-16.93%	-11.70%	-58.13%	124.99%	-	-
Horiz. %	-8.17%	29.60%	69.10%	83.18%	94.20%	224.99%	100.00%	-
Total Cost	4,450,738	3,663,209	2,552,575	1,285,170	721,227	771,182	834,566	32.14%
YoY %	21.50%	43.51%	98.62%	78.19%	-6.48%	-7.59%	-	-
Horiz. %	533.30%	438.94%	305.86%	153.99%	86.42%	92.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,286,273	1,183,083	653,147	427,503	639,770	436,606	381,631	22.42%
YoY %	8.72%	81.14%	52.78%	-33.18%	46.53%	14.41%	-	-
Horiz. %	337.05%	310.01%	171.15%	112.02%	167.64%	114.41%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	78,350	74,383	54,537	47,985	37,840	53,562	23,787	21.95%
YoY %	5.33%	36.39%	13.65%	26.81%	-29.35%	125.17%	-	-
Horiz. %	329.38%	312.70%	229.27%	201.73%	159.08%	225.17%	100.00%	-
Div Payout %	53.26%	73.09%	36.88%	54.48%	46.54%	213.17%	31.25%	-
YoY %	-27.13%	98.18%	-32.31%	17.06%	-78.17%	582.14%	-	-
Horiz. %	170.43%	233.89%	118.02%	174.34%	148.93%	682.14%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	1,286,273	1,183,083	653,147	427,503	639,770	436,606	381,631	22.42%
YoY %	8.72%	81.14%	52.78%	-33.18%	46.53%	14.41%	-	-
Horiz. %	337.05%	310.01%	171.15%	112.02%	167.64%	114.41%	100.00%	-
NOSH	784,313	783,498	338,966	213,751	212,548	121,468	110,336	38.62%
YoY %	0.10%	131.14%	58.58%	0.57%	74.98%	10.09%	-	-
Horiz. %	710.84%	710.10%	307.21%	193.73%	192.64%	110.09%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	4.63%	3.83%	8.24%	8.23%	11.64%	3.16%	8.30%	-
YoY %	20.89%	-53.52%	0.12%	-29.30%	268.35%	-61.93%	-	-
Horiz. %	55.78%	46.14%	99.28%	99.16%	140.24%	38.07%	100.00%	-
ROE	11.44%	8.60%	22.64%	20.60%	12.71%	5.76%	19.95%	-
YoY %	33.02%	-62.01%	9.90%	62.08%	120.66%	-71.13%	-	-
Horiz. %	57.34%	43.11%	113.48%	103.26%	63.71%	28.87%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	594.99	486.15	851.78	655.14	384.04	655.57	824.85	-5.29%
YoY %	22.39%	-42.93%	30.01%	70.59%	-41.42%	-20.52%	-	-
Horiz. %	72.13%	58.94%	103.26%	79.43%	46.56%	79.48%	100.00%	-
EPS	18.76	12.99	45.28	41.21	38.26	20.69	69.00	-19.49%
YoY %	44.42%	-71.31%	9.88%	7.71%	84.92%	-70.01%	-	-
Horiz. %	27.19%	18.83%	65.62%	59.72%	55.45%	29.99%	100.00%	-
DPS	10.00	9.49	16.70	22.50	17.80	44.10	21.56	-12.00%
YoY %	5.37%	-43.17%	-25.78%	26.40%	-59.64%	104.55%	-	-
Horiz. %	46.38%	44.02%	77.46%	104.36%	82.56%	204.55%	100.00%	-
NAPS	1.64	1.51	2.00	2.00	3.01	3.5944	3.4588	-11.68%
YoY %	8.61%	-24.50%	0.00%	-33.55%	-16.26%	3.92%	-	-
Horiz. %	47.42%	43.66%	57.82%	57.82%	87.02%	103.92%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 213,751
RPS	299.18	244.20	178.34	89.78	52.33	51.05	58.35	31.28%
YoY %	22.51%	36.93%	98.64%	71.57%	2.51%	-12.51%	-	-
Horiz. %	512.73%	418.51%	305.64%	153.86%	89.68%	87.49%	100.00%	-
EPS	9.43	6.52	9.48	5.65	5.21	1.61	4.88	11.59%
YoY %	44.63%	-31.22%	67.79%	8.45%	223.60%	-67.01%	-	-
Horiz. %	193.24%	133.61%	194.26%	115.78%	106.76%	32.99%	100.00%	-
DPS	5.02	4.77	3.50	3.08	2.43	3.43	1.52	22.01%
YoY %	5.24%	36.29%	13.64%	26.75%	-29.15%	125.66%	-	-
Horiz. %	330.26%	313.82%	230.26%	202.63%	159.87%	225.66%	100.00%	-
NAPS	0.8246	0.7585	0.4187	0.2741	0.4102	0.2799	0.2447	22.42%
YoY %	8.71%	81.16%	52.75%	-33.18%	46.55%	14.38%	-	-
Horiz. %	336.98%	309.97%	171.11%	112.01%	167.63%	114.38%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	2.60	1.52	4.18	2.08	1.12	2.25	2.88	-
P/RPS	0.44	0.31	0.49	0.32	0.29	0.34	0.35	3.88%
YoY %	41.94%	-36.73%	53.12%	10.34%	-14.71%	-2.86%	-	-
Horiz. %	125.71%	88.57%	140.00%	91.43%	82.86%	97.14%	100.00%	-
P/EPS	13.86	11.70	9.23	5.05	2.93	10.88	4.17	22.14%
YoY %	18.46%	26.76%	82.77%	72.35%	-73.07%	160.91%	-	-
Horiz. %	332.37%	280.58%	221.34%	121.10%	70.26%	260.91%	100.00%	-
EY	7.21	8.55	10.83	19.81	34.16	9.19	23.96	-18.12%
YoY %	-15.67%	-21.05%	-45.33%	-42.01%	271.71%	-61.64%	-	-
Horiz. %	30.09%	35.68%	45.20%	82.68%	142.57%	38.36%	100.00%	-
DY	3.85	6.25	4.00	10.82	15.90	19.60	7.49	-10.48%
YoY %	-38.40%	56.25%	-63.03%	-31.95%	-18.88%	161.68%	-	-
Horiz. %	51.40%	83.44%	53.40%	144.46%	212.28%	261.68%	100.00%	-
P/NAPS	1.59	1.01	2.09	1.04	0.37	0.63	0.83	11.43%
YoY %	57.43%	-51.67%	100.96%	181.08%	-41.27%	-24.10%	-	-
Horiz. %	191.57%	121.69%	251.81%	125.30%	44.58%	75.90%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	26/02/09	05/03/08	27/02/07	27/02/06	28/02/05	26/02/04	-
Price	2.65	1.07	3.74	2.70	1.25	2.05	2.88	-
P/RPS	0.45	0.22	0.44	0.41	0.33	0.31	0.35	4.27%
YoY %	104.55%	-50.00%	7.32%	24.24%	6.45%	-11.43%	-	-
Horiz. %	128.57%	62.86%	125.71%	117.14%	94.29%	88.57%	100.00%	-
P/EPS	14.13	8.24	8.26	6.55	3.27	9.91	4.17	22.53%
YoY %	71.48%	-0.24%	26.11%	100.31%	-67.00%	137.65%	-	-
Horiz. %	338.85%	197.60%	198.08%	157.07%	78.42%	237.65%	100.00%	-
EY	7.08	12.14	12.11	15.26	30.60	10.09	23.96	-18.37%
YoY %	-41.68%	0.25%	-20.64%	-50.13%	203.27%	-57.89%	-	-
Horiz. %	29.55%	50.67%	50.54%	63.69%	127.71%	42.11%	100.00%	-
DY	3.77	8.87	4.47	8.33	14.24	21.51	7.49	-10.80%
YoY %	-57.50%	98.43%	-46.34%	-41.50%	-33.80%	187.18%	-	-
Horiz. %	50.33%	118.42%	59.68%	111.21%	190.12%	287.18%	100.00%	-
P/NAPS	1.62	0.71	1.87	1.35	0.42	0.57	0.83	11.77%
YoY %	128.17%	-62.03%	38.52%	221.43%	-26.32%	-31.33%	-	-
Horiz. %	195.18%	85.54%	225.30%	162.65%	50.60%	68.67%	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