[WTK] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Annualized Quarter Result
Revenue	522,232	614,075	615,297	607,764	591,384	604,295	609,766	-9.82%
YoY %	-14.96%	-0.20%	1.24%	2.77%	-2.14%	-0.90%	-	-
Horiz. %	85.64%	100.71%	100.91%	99.67%	96.99%	99.10%	100.00%	-
PBT	47,124	70,857	77,444	80,244	77,668	99,189	109,413	-42.99%
YoY %	-33.49%	-8.51%	-3.49%	3.32%	-21.70%	-9.34%	-	-
Horiz. %	43.07%	64.76%	70.78%	73.34%	70.99%	90.66%	100.00%	-
Tax	-19,556	-18,175	-15,290	-14,446	-8,456	-22,607	-12,068	38.00%
YoY %	-7.60%	-18.87%	-5.84%	-70.84%	62.60%	-87.33%	-	-
Horiz. %	162.05%	150.60%	126.70%	119.71%	70.07%	187.33%	100.00%	-
NP	27,568	52,682	62,153	65,798	69,212	76,582	97,345	-56.90%
YoY %	-47.67%	-15.24%	-5.54%	-4.93%	-9.62%	-21.33%	-	-
Horiz. %	28.32%	54.12%	63.85%	67.59%	71.10%	78.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,840	53,257	62,489	66,114	69,212	76,582	97,345	-52.56%
YoY %	-40.21%	-14.77%	-5.48%	-4.48%	-9.62%	-21.33%	-	-
Horiz. %	32.71%	54.71%	64.19%	67.92%	71.10%	78.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.50%	25.65%	19.74%	18.00%	10.89%	22.79%	11.03%	-
YoY %	61.79%	29.94%	9.67%	65.29%	-52.22%	106.62%	-	-
Horiz. %	376.25%	232.55%	178.97%	163.19%	98.73%	206.62%	100.00%	-
Total Cost	494,664	561,393	553,144	541,966	522,172	527,713	512,421	-2.32%
YoY %	-11.89%	1.49%	2.06%	3.79%	-1.05%	2.98%	-	-
Horiz. %	96.53%	109.56%	107.95%	105.77%	101.90%	102.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	813,869	799,723	775,289	762,849	755,153	797,432	733,652	7.16%
YoY %	1.77%	3.15%	1.63%	1.02%	-5.30%	8.69%	-	-
Horiz. %	110.93%	109.01%	105.68%	103.98%	102.93%	108.69%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	-	16,758	12,482	-	23,435	15,297	7,773	-
YoY %	-	34.26%	0.00%	-	53.20%	96.80%	-	-
Horiz. %	-	215.59%	160.58%	-	301.49%	196.80%	100.00%	-
Div Payout %	-	31.47%	19.98%	-	33.86%	19.98%	7.99%	-
YoY %	-	57.51%	0.00%	-	69.47%	150.06%	-	-
Horiz. %	-	393.87%	250.06%	-	423.78%	250.06%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	813,869	799,723	775,289	762,849	755,153	797,432	733,652	7.16%
YoY %	1.77%	3.15%	1.63%	1.02%	-5.30%	8.69%	-	-
Horiz. %	110.93%	109.01%	105.68%	103.98%	102.93%	108.69%	100.00%	-
NOSH	162,448	162,545	162,534	162,654	162,748	162,741	161,954	0.20%
YoY %	-0.06%	0.01%	-0.07%	-0.06%	0.00%	0.49%	-	-
Horiz. %	100.31%	100.36%	100.36%	100.43%	100.49%	100.49%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	5.28%	8.58%	10.10%	10.83%	11.70%	12.67%	15.96%	-
YoY %	-38.46%	-15.05%	-6.74%	-7.44%	-7.66%	-20.61%	-	-
Horiz. %	33.08%	53.76%	63.28%	67.86%	73.31%	79.39%	100.00%	-
ROE	3.91%	6.66%	8.06%	8.67%	9.17%	9.60%	13.27%	-
YoY %	-41.29%	-17.37%	-7.04%	-5.45%	-4.48%	-27.66%	-	-
Horiz. %	29.46%	50.19%	60.74%	65.34%	69.10%	72.34%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	321.47	377.79	378.56	373.65	363.37	371.32	376.51	-10.00%
YoY %	-14.91%	-0.20%	1.31%	2.83%	-2.14%	-1.38%	-	-
Horiz. %	85.38%	100.34%	100.54%	99.24%	96.51%	98.62%	100.00%	-
EPS	19.60	32.76	38.44	40.66	42.52	47.10	60.11	-52.65%
YoY %	-40.17%	-14.78%	-5.46%	-4.37%	-9.72%	-21.64%	-	-
Horiz. %	32.61%	54.50%	63.95%	67.64%	70.74%	78.36%	100.00%	-
DPS	0.00	10.31	7.68	0.00	14.40	9.40	4.80	-
YoY %	0.00%	34.24%	0.00%	0.00%	53.19%	95.83%	-	-
Horiz. %	0.00%	214.79%	160.00%	0.00%	300.00%	195.83%	100.00%	-
NAPS	5.01	4.92	4.77	4.69	4.64	4.90	4.53	6.95%
YoY %	1.83%	3.14%	1.71%	1.08%	-5.31%	8.17%	-	-
Horiz. %	110.60%	108.61%	105.30%	103.53%	102.43%	108.17%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 162,718
RPS	108.49	127.57	127.83	126.26	122.86	125.54	126.68	-9.82%
YoY %	-14.96%	-0.20%	1.24%	2.77%	-2.13%	-0.90%	-	-
Horiz. %	85.64%	100.70%	100.91%	99.67%	96.98%	99.10%	100.00%	-
EPS	6.61	11.06	12.98	13.74	14.38	15.91	20.22	-52.57%
YoY %	-40.24%	-14.79%	-5.53%	-4.45%	-9.62%	-21.32%	-	-
Horiz. %	32.69%	54.70%	64.19%	67.95%	71.12%	78.68%	100.00%	-
DPS	0.00	3.48	2.59	0.00	4.87	3.18	1.62	-
YoY %	0.00%	34.36%	0.00%	0.00%	53.14%	96.30%	-	-
Horiz. %	0.00%	214.81%	159.88%	0.00%	300.62%	196.30%	100.00%	-
NAPS	1.6908	1.6614	1.6107	1.5848	1.5688	1.6567	1.5242	7.16%
YoY %	1.77%	3.15%	1.63%	1.02%	-5.31%	8.69%	-	-
Horiz. %	110.93%	109.00%	105.68%	103.98%	102.93%	108.69%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	2.02	1.72	1.90	2.25	2.75	3.10	2.72	-
P/RPS	0.63	0.46	0.50	0.60	0.76	0.83	0.72	-8.52%
YoY %	36.96%	-8.00%	-16.67%	-21.05%	-8.43%	15.28%	-	-
Horiz. %	87.50%	63.89%	69.44%	83.33%	105.56%	115.28%	100.00%	-
P/EPS	10.31	5.25	4.94	5.54	6.47	6.59	4.53	73.11%
YoY %	96.38%	6.28%	-10.83%	-14.37%	-1.82%	45.47%	-	-
Horiz. %	227.59%	115.89%	109.05%	122.30%	142.83%	145.47%	100.00%	-
EY	9.70	19.05	20.24	18.07	15.46	15.18	22.10	-42.27%
YoY %	-49.08%	-5.88%	12.01%	16.88%	1.84%	-31.31%	-	-
Horiz. %	43.89%	86.20%	91.58%	81.76%	69.95%	68.69%	100.00%	-
DY	0.00	5.99	4.04	0.00	5.24	3.03	1.76	-
YoY %	0.00%	48.27%	0.00%	0.00%	72.94%	72.16%	-	-
Horiz. %	0.00%	340.34%	229.55%	0.00%	297.73%	172.16%	100.00%	-
P/NAPS	0.40	0.35	0.40	0.48	0.59	0.63	0.60	-23.70%
YoY %	14.29%	-12.50%	-16.67%	-18.64%	-6.35%	5.00%	-	-
Horiz. %	66.67%	58.33%	66.67%	80.00%	98.33%	105.00%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	31/05/06	28/02/06	29/11/05	30/08/05	30/05/05	28/02/05	29/11/04	-
Price	2.05	1.97	1.76	1.70	2.13	2.80	2.80	-
P/RPS	0.64	0.52	0.46	0.45	0.59	0.75	0.74	-9.23%
YoY %	23.08%	13.04%	2.22%	-23.73%	-21.33%	1.35%	-	-
Horiz. %	86.49%	70.27%	62.16%	60.81%	79.73%	101.35%	100.00%	-
P/EPS	10.46	6.01	4.58	4.18	5.01	5.95	4.66	71.51%
YoY %	74.04%	31.22%	9.57%	-16.57%	-15.80%	27.68%	-	-
Horiz. %	224.46%	128.97%	98.28%	89.70%	107.51%	127.68%	100.00%	-
EY	9.56	16.63	21.84	23.91	19.97	16.81	21.47	-41.71%
YoY %	-42.51%	-23.86%	-8.66%	19.73%	18.80%	-21.70%	-	-
Horiz. %	44.53%	77.46%	101.72%	111.36%	93.01%	78.30%	100.00%	-
DY	0.00	5.23	4.36	0.00	6.76	3.36	1.71	-
YoY %	0.00%	19.95%	0.00%	0.00%	101.19%	96.49%	-	-
Horiz. %	0.00%	305.85%	254.97%	0.00%	395.32%	196.49%	100.00%	-
P/NAPS	0.41	0.40	0.37	0.36	0.46	0.57	0.62	-24.11%
YoY %	2.50%	8.11%	2.78%	-21.74%	-19.30%	-8.06%	-	-
Horiz. %	66.13%	64.52%	59.68%	58.06%	74.19%	91.94%	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