[WCT] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	4,097,769	3,857,649	3,151,279	1,801,465	753,109	816,602	926,813	28.09%
YoY %	6.22%	22.42%	74.93%	139.20%	-7.78%	-11.89%	-	-
Horiz. %	442.14%	416.23%	340.01%	194.37%	81.26%	88.11%	100.00%	-
PBT	192,891	151,537	313,862	161,696	127,474	73,717	110,436	9.73%
YoY %	27.29%	-51.72%	94.11%	26.85%	72.92%	-33.25%	-	-
Horiz. %	174.66%	137.22%	284.20%	146.42%	115.43%	66.75%	100.00%	-
Tax	-7,713	-3,603	-55,620	-32,433	-34,831	-43,230	-31,427	-20.86%
YoY %	-114.07%	93.52%	-71.49%	6.88%	19.43%	-37.56%	-	-
Horiz. %	24.54%	11.46%	176.98%	103.20%	110.83%	137.56%	100.00%	-
NP	185,178	147,934	258,242	129,263	92,643	30,487	79,009	15.24%
YoY %	25.18%	-42.71%	99.78%	39.53%	203.88%	-61.41%	-	-
Horiz. %	234.38%	187.24%	326.85%	163.61%	117.26%	38.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	142,823	85,408	176,264	94,600	79,164	27,754	79,595	10.22%
YoY %	67.22%	-51.55%	86.33%	19.50%	185.23%	-65.13%	-	-
Horiz. %	179.44%	107.30%	221.45%	118.85%	99.46%	34.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.00%	2.38%	17.72%	20.06%	27.32%	58.64%	28.46%	-
YoY %	68.07%	-86.57%	-11.67%	-26.57%	-53.41%	106.04%	-	-
Horiz. %	14.05%	8.36%	62.26%	70.48%	95.99%	206.04%	100.00%	-
Total Cost	3,912,591	3,709,715	2,893,037	1,672,202	660,466	786,115	847,804	29.01%
YoY %	5.47%	28.23%	73.01%	153.19%	-15.98%	-7.28%	-	-
Horiz. %	461.50%	437.57%	341.24%	197.24%	77.90%	92.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,240,850	1,252,630	1,123,767	435,625	559,091	367,310	414,010	20.06%
YoY %	-0.94%	11.47%	157.97%	-22.08%	52.21%	-11.28%	-	-
Horiz. %	299.71%	302.56%	271.43%	105.22%	135.04%	88.72%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	78,350	74,383	54,537	47,985	37,840	53,562	23,787	21.96%
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 %	54.86%	87.09%	30.94%	50.72%	47.80%	192.99%	29.89%	-
YoY %	-37.01%	181.48%	-39.00%	6.11%	-75.23%	545.67%	-	-
Horiz. %	183.54%	291.37%	103.51%	169.69%	159.92%	645.67%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	1,240,850	1,252,630	1,123,767	435,625	559,091	367,310	414,010	20.06%
YoY %	-0.94%	11.47%	157.97%	-22.08%	52.21%	-11.28%	-	-
Horiz. %	299.71%	302.56%	271.43%	105.22%	135.04%	88.72%	100.00%	-
NOSH	785,348	782,894	754,206	217,812	212,582	122,436	115,002	37.71%
YoY %	0.31%	3.80%	246.26%	2.46%	73.63%	6.46%	-	-
Horiz. %	682.90%	680.77%	655.82%	189.40%	184.85%	106.46%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	4.52%	3.83%	8.19%	7.18%	12.30%	3.73%	8.52%	-
YoY %	18.02%	-53.24%	14.07%	-41.63%	229.76%	-56.22%	-	-
Horiz. %	53.05%	44.95%	96.13%	84.27%	144.37%	43.78%	100.00%	-
ROE	11.51%	6.82%	15.69%	21.72%	14.16%	7.56%	19.23%	-
YoY %	68.77%	-56.53%	-27.76%	53.39%	87.30%	-60.69%	-	-
Horiz. %	59.85%	35.47%	81.59%	112.95%	73.63%	39.31%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	521.78	492.74	417.83	827.07	354.27	666.96	805.90	-6.98%
YoY %	5.89%	17.93%	-49.48%	133.46%	-46.88%	-17.24%	-	-
Horiz. %	64.75%	61.14%	51.85%	102.63%	43.96%	82.76%	100.00%	-
EPS	18.19	10.91	23.37	43.43	37.24	22.67	69.21	-19.95%
YoY %	66.73%	-53.32%	-46.19%	16.62%	64.27%	-67.24%	-	-
Horiz. %	26.28%	15.76%	33.77%	62.75%	53.81%	32.76%	100.00%	-
DPS	10.00	9.50	7.23	22.03	17.80	43.75	20.68	-11.40%
YoY %	5.26%	31.40%	-67.18%	23.76%	-59.31%	111.56%	-	-
Horiz. %	48.36%	45.94%	34.96%	106.53%	86.07%	211.56%	100.00%	-
NAPS	1.58	1.60	1.49	2.00	2.63	3.00	3.60	-12.81%
YoY %	-1.25%	7.38%	-25.50%	-23.95%	-12.33%	-16.67%	-	-
Horiz. %	43.89%	44.44%	41.39%	55.56%	73.06%	83.33%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 217,812
RPS	262.71	247.31	202.03	115.49	48.28	52.35	59.42	28.09%
YoY %	6.23%	22.41%	74.93%	139.21%	-7.77%	-11.90%	-	-
Horiz. %	442.12%	416.21%	340.00%	194.36%	81.25%	88.10%	100.00%	-
EPS	9.16	5.48	11.30	6.06	5.08	1.78	5.10	10.24%
YoY %	67.15%	-51.50%	86.47%	19.29%	185.39%	-65.10%	-	-
Horiz. %	179.61%	107.45%	221.57%	118.82%	99.61%	34.90%	100.00%	-
DPS	5.02	4.77	3.50	3.08	2.43	3.43	1.52	22.02%
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	0.7955	0.8031	0.7204	0.2793	0.3584	0.2355	0.2654	20.06%
YoY %	-0.95%	11.48%	157.93%	-22.07%	52.19%	-11.27%	-	-
Horiz. %	299.74%	302.60%	271.44%	105.24%	135.04%	88.73%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	2.75	1.08	3.84	2.95	1.42	1.72	2.95	-
P/RPS	0.53	0.22	0.92	0.36	0.40	0.26	0.37	6.16%
YoY %	140.91%	-76.09%	155.56%	-10.00%	53.85%	-29.73%	-	-
Horiz. %	143.24%	59.46%	248.65%	97.30%	108.11%	70.27%	100.00%	-
P/EPS	15.12	9.90	16.43	6.79	3.81	7.59	4.26	23.49%
YoY %	52.73%	-39.74%	141.97%	78.22%	-49.80%	78.17%	-	-
Horiz. %	354.93%	232.39%	385.68%	159.39%	89.44%	178.17%	100.00%	-
EY	6.61	10.10	6.09	14.72	26.22	13.18	23.46	-19.02%
YoY %	-34.55%	65.85%	-58.63%	-43.86%	98.94%	-43.82%	-	-
Horiz. %	28.18%	43.05%	25.96%	62.75%	111.76%	56.18%	100.00%	-
DY	3.64	8.80	1.88	7.47	12.54	25.43	7.01	-10.34%
YoY %	-58.64%	368.09%	-74.83%	-40.43%	-50.69%	262.77%	-	-
Horiz. %	51.93%	125.53%	26.82%	106.56%	178.89%	362.77%	100.00%	-
P/NAPS	1.74	0.68	2.58	1.48	0.54	0.57	0.82	13.35%
YoY %	155.88%	-73.64%	74.32%	174.07%	-5.26%	-30.49%	-	-
Horiz. %	212.20%	82.93%	314.63%	180.49%	65.85%	69.51%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	21/05/10	21/05/09	15/05/08	29/05/07	25/05/06	31/05/05	20/05/04	-
Price	2.57	1.98	3.52	3.28	1.68	1.51	2.55	-
P/RPS	0.49	0.40	0.84	0.40	0.47	0.23	0.32	7.35%
YoY %	22.50%	-52.38%	110.00%	-14.89%	104.35%	-28.12%	-	-
Horiz. %	153.12%	125.00%	262.50%	125.00%	146.87%	71.88%	100.00%	-
P/EPS	14.13	18.15	15.06	7.55	4.51	6.66	3.68	25.12%
YoY %	-22.15%	20.52%	99.47%	67.41%	-32.28%	80.98%	-	-
Horiz. %	383.97%	493.21%	409.24%	205.16%	122.55%	180.98%	100.00%	-
EY	7.08	5.51	6.64	13.24	22.17	15.01	27.14	-20.05%
YoY %	28.49%	-17.02%	-49.85%	-40.28%	47.70%	-44.69%	-	-
Horiz. %	26.09%	20.30%	24.47%	48.78%	81.69%	55.31%	100.00%	-
DY	3.89	4.80	2.05	6.72	10.60	28.97	8.11	-11.51%
YoY %	-18.96%	134.15%	-69.49%	-36.60%	-63.41%	257.21%	-	-
Horiz. %	47.97%	59.19%	25.28%	82.86%	130.70%	357.21%	100.00%	-
P/NAPS	1.63	1.24	2.36	1.64	0.64	0.50	0.71	14.84%
YoY %	31.45%	-47.46%	43.90%	156.25%	28.00%	-29.58%	-	-
Horiz. %	229.58%	174.65%	332.39%	230.99%	90.14%	70.42%	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