[WCT] YoY TTM Result on 31-Mar-2010 [#1]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	1,709,729	1,564,545	1,623,995	4,097,769	3,857,649	3,151,279	1,801,465	-0.86%
YoY %	9.28%	-3.66%	-60.37%	6.22%	22.42%	74.93%	-	-
Horiz. %	94.91%	86.85%	90.15%	227.47%	214.14%	174.93%	100.00%	-
PBT	428,693	209,596	258,315	192,891	151,537	313,862	161,696	17.62%
YoY %	104.53%	-18.86%	33.92%	27.29%	-51.72%	94.11%	-	-
Horiz. %	265.12%	129.62%	159.75%	119.29%	93.72%	194.11%	100.00%	-
Tax	-80,937	-41,615	-45,862	-7,713	-3,603	-55,620	-32,433	16.44%
YoY %	-94.49%	9.26%	-494.61%	-114.07%	93.52%	-71.49%	-	-
Horiz. %	249.55%	128.31%	141.41%	23.78%	11.11%	171.49%	100.00%	-
NP	347,756	167,981	212,453	185,178	147,934	258,242	129,263	17.91%
YoY %	107.02%	-20.93%	14.73%	25.18%	-42.71%	99.78%	-	-
Horiz. %	269.03%	129.95%	164.36%	143.26%	114.44%	199.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	362,009	168,630	145,892	142,823	85,408	176,264	94,600	25.04%
YoY %	114.68%	15.59%	2.15%	67.22%	-51.55%	86.33%	-	-
Horiz. %	382.67%	178.26%	154.22%	150.98%	90.28%	186.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.88%	19.85%	17.75%	4.00%	2.38%	17.72%	20.06%	-
YoY %	-4.89%	11.83%	343.75%	68.07%	-86.57%	-11.67%	-	-
Horiz. %	94.12%	98.95%	88.48%	19.94%	11.86%	88.33%	100.00%	-
Total Cost	1,361,973	1,396,564	1,411,542	3,912,591	3,709,715	2,893,037	1,672,202	-3.35%
YoY %	-2.48%	-1.06%	-63.92%	5.47%	28.23%	73.01%	-	-
Horiz. %	81.45%	83.52%	84.41%	233.98%	221.85%	173.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,971,131	813,699	1,349,605	1,240,850	1,252,630	1,123,767	435,625	28.57%
YoY %	142.24%	-39.71%	8.76%	-0.94%	11.47%	157.97%	-	-
Horiz. %	452.48%	186.79%	309.81%	284.84%	287.55%	257.97%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	61,692	76,436	78,859	78,350	74,383	54,537	47,985	4.27%
YoY %	-19.29%	-3.07%	0.65%	5.33%	36.39%	13.65%	-	-
Horiz. %	128.57%	159.29%	164.34%	163.28%	155.01%	113.65%	100.00%	-
Div Payout %	17.04%	45.33%	54.05%	54.86%	87.09%	30.94%	50.72%	-
YoY %	-62.41%	-16.13%	-1.48%	-37.01%	181.48%	-39.00%	-	-
Horiz. %	33.60%	89.37%	106.57%	108.16%	171.71%	61.00%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	1,971,131	813,699	1,349,605	1,240,850	1,252,630	1,123,767	435,625	28.57%
YoY %	142.24%	-39.71%	8.76%	-0.94%	11.47%	157.97%	-	-
Horiz. %	452.48%	186.79%	309.81%	284.84%	287.55%	257.97%	100.00%	-
NOSH	1,016,047	813,699	793,885	785,348	782,894	754,206	217,812	29.23%
YoY %	24.87%	2.50%	1.09%	0.31%	3.80%	246.26%	-	-
Horiz. %	466.48%	373.58%	364.48%	360.56%	359.44%	346.26%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	20.34%	10.74%	13.08%	4.52%	3.83%	8.19%	7.18%	-
YoY %	89.39%	-17.89%	189.38%	18.02%	-53.24%	14.07%	-	-
Horiz. %	283.29%	149.58%	182.17%	62.95%	53.34%	114.07%	100.00%	-
ROE	18.37%	20.72%	10.81%	11.51%	6.82%	15.69%	21.72%	-
YoY %	-11.34%	91.67%	-6.08%	68.77%	-56.53%	-27.76%	-	-
Horiz. %	84.58%	95.40%	49.77%	52.99%	31.40%	72.24%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	168.27	192.28	204.56	521.78	492.74	417.83	827.07	-23.29%
YoY %	-12.49%	-6.00%	-60.80%	5.89%	17.93%	-49.48%	-	-
Horiz. %	20.35%	23.25%	24.73%	63.09%	59.58%	50.52%	100.00%	-
EPS	35.63	20.72	18.38	18.19	10.91	23.37	43.43	-3.24%
YoY %	71.96%	12.73%	1.04%	66.73%	-53.32%	-46.19%	-	-
Horiz. %	82.04%	47.71%	42.32%	41.88%	25.12%	53.81%	100.00%	-
DPS	6.07	9.50	10.00	10.00	9.50	7.23	22.03	-19.31%
YoY %	-36.11%	-5.00%	0.00%	5.26%	31.40%	-67.18%	-	-
Horiz. %	27.55%	43.12%	45.39%	45.39%	43.12%	32.82%	100.00%	-
NAPS	1.94	1.00	1.70	1.58	1.60	1.49	2.00	-0.50%
YoY %	94.00%	-41.18%	7.59%	-1.25%	7.38%	-25.50%	-	-
Horiz. %	97.00%	50.00%	85.00%	79.00%	80.00%	74.50%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 785,348
RPS	109.61	100.30	104.11	262.71	247.31	202.03	115.49	-0.86%
YoY %	9.28%	-3.66%	-60.37%	6.23%	22.41%	74.93%	-	-
Horiz. %	94.91%	86.85%	90.15%	227.47%	214.14%	174.93%	100.00%	-
EPS	23.21	10.81	9.35	9.16	5.48	11.30	6.06	25.05%
YoY %	114.71%	15.61%	2.07%	67.15%	-51.50%	86.47%	-	-
Horiz. %	383.00%	178.38%	154.29%	151.16%	90.43%	186.47%	100.00%	-
DPS	3.96	4.90	5.06	5.02	4.77	3.50	3.08	4.27%
YoY %	-19.18%	-3.16%	0.80%	5.24%	36.29%	13.64%	-	-
Horiz. %	128.57%	159.09%	164.29%	162.99%	154.87%	113.64%	100.00%	-
NAPS	1.2637	0.5217	0.8652	0.7955	0.8031	0.7204	0.2793	28.57%
YoY %	142.23%	-39.70%	8.76%	-0.95%	11.48%	157.93%	-	-
Horiz. %	452.45%	186.79%	309.77%	284.82%	287.54%	257.93%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	2.38	2.44	3.04	2.75	1.08	3.84	2.95	-
P/RPS	1.41	1.27	1.49	0.53	0.22	0.92	0.36	25.52%
YoY %	11.02%	-14.77%	181.13%	140.91%	-76.09%	155.56%	-	-
Horiz. %	391.67%	352.78%	413.89%	147.22%	61.11%	255.56%	100.00%	-
P/EPS	6.68	11.77	16.54	15.12	9.90	16.43	6.79	-0.27%
YoY %	-43.25%	-28.84%	9.39%	52.73%	-39.74%	141.97%	-	-
Horiz. %	98.38%	173.34%	243.59%	222.68%	145.80%	241.97%	100.00%	-
EY	14.97	8.49	6.05	6.61	10.10	6.09	14.72	0.28%
YoY %	76.33%	40.33%	-8.47%	-34.55%	65.85%	-58.63%	-	-
Horiz. %	101.70%	57.68%	41.10%	44.90%	68.61%	41.37%	100.00%	-
DY	2.55	3.89	3.29	3.64	8.80	1.88	7.47	-16.38%
YoY %	-34.45%	18.24%	-9.62%	-58.64%	368.09%	-74.83%	-	-
Horiz. %	34.14%	52.07%	44.04%	48.73%	117.80%	25.17%	100.00%	-
P/NAPS	1.23	2.44	1.79	1.74	0.68	2.58	1.48	-3.03%
YoY %	-49.59%	36.31%	2.87%	155.88%	-73.64%	74.32%	-	-
Horiz. %	83.11%	164.86%	120.95%	117.57%	45.95%	174.32%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	22/05/13	22/05/12	26/05/11	21/05/10	21/05/09	15/05/08	29/05/07	-
Price	2.64	2.21	3.04	2.57	1.98	3.52	3.28	-
P/RPS	1.57	1.15	1.49	0.49	0.40	0.84	0.40	25.56%
YoY %	36.52%	-22.82%	204.08%	22.50%	-52.38%	110.00%	-	-
Horiz. %	392.50%	287.50%	372.50%	122.50%	100.00%	210.00%	100.00%	-
P/EPS	7.41	10.66	16.54	14.13	18.15	15.06	7.55	-0.31%
YoY %	-30.49%	-35.55%	17.06%	-22.15%	20.52%	99.47%	-	-
Horiz. %	98.15%	141.19%	219.07%	187.15%	240.40%	199.47%	100.00%	-
EY	13.50	9.38	6.05	7.08	5.51	6.64	13.24	0.32%
YoY %	43.92%	55.04%	-14.55%	28.49%	-17.02%	-49.85%	-	-
Horiz. %	101.96%	70.85%	45.69%	53.47%	41.62%	50.15%	100.00%	-
DY	2.30	4.30	3.29	3.89	4.80	2.05	6.72	-16.35%
YoY %	-46.51%	30.70%	-15.42%	-18.96%	134.15%	-69.49%	-	-
Horiz. %	34.23%	63.99%	48.96%	57.89%	71.43%	30.51%	100.00%	-
P/NAPS	1.36	2.21	1.79	1.63	1.24	2.36	1.64	-3.06%
YoY %	-38.46%	23.46%	9.82%	31.45%	-47.46%	43.90%	-	-
Horiz. %	82.93%	134.76%	109.15%	99.39%	75.61%	143.90%	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