[WTK] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	686,285	653,054	645,668	645,328	704,070	655,017	592,628	10.24%
YoY %	5.09%	1.14%	0.05%	-8.34%	7.49%	10.53%	-	-
Horiz. %	115.80%	110.20%	108.95%	108.89%	118.80%	110.53%	100.00%	-
PBT	70,308	96,997	109,402	144,588	155,956	130,897	82,786	-10.29%
YoY %	-27.52%	-11.34%	-24.34%	-7.29%	19.14%	58.11%	-	-
Horiz. %	84.93%	117.17%	132.15%	174.65%	188.38%	158.11%	100.00%	-
Tax	-10,924	-20,126	-20,684	-27,416	-28,859	-26,108	-18,356	-29.18%
YoY %	45.72%	2.70%	24.56%	5.00%	-10.54%	-42.23%	-	-
Horiz. %	59.51%	109.64%	112.68%	149.36%	157.22%	142.23%	100.00%	-
NP	59,384	76,870	88,718	117,172	127,097	104,789	64,430	-5.27%
YoY %	-22.75%	-13.35%	-24.28%	-7.81%	21.29%	62.64%	-	-
Horiz. %	92.17%	119.31%	137.70%	181.86%	197.26%	162.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,365	76,958	88,836	117,344	128,278	106,194	66,594	-7.35%
YoY %	-22.86%	-13.37%	-24.29%	-8.52%	20.80%	59.46%	-	-
Horiz. %	89.14%	115.56%	133.40%	176.21%	192.63%	159.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.54%	20.75%	18.91%	18.96%	18.50%	19.95%	22.17%	-
YoY %	-25.11%	9.73%	-0.26%	2.49%	-7.27%	-10.01%	-	-
Horiz. %	70.09%	93.59%	85.30%	85.52%	83.45%	89.99%	100.00%	-
Total Cost	626,901	576,184	556,950	528,156	576,973	550,228	528,198	12.06%
YoY %	8.80%	3.45%	5.45%	-8.46%	4.86%	4.17%	-	-
Horiz. %	118.69%	109.08%	105.44%	99.99%	109.23%	104.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,017,885	1,023,630	1,021,886	926,400	359,262	863,102	827,547	14.75%
YoY %	-0.56%	0.17%	10.31%	157.86%	-58.38%	4.30%	-	-
Horiz. %	123.00%	123.69%	123.48%	111.95%	43.41%	104.30%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	12,939	17,203	10,218	-	39,014	32,508	19,509	-23.89%
YoY %	-24.79%	68.36%	0.00%	-	20.01%	66.63%	-	-
Horiz. %	66.32%	88.18%	52.38%	-	199.98%	166.63%	100.00%	-
Div Payout %	21.80%	22.35%	11.50%	-	30.41%	30.61%	29.30%	-
YoY %	-2.46%	94.35%	0.00%	-	-0.65%	4.47%	-	-
Horiz. %	74.40%	76.28%	39.25%	-	103.79%	104.47%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	1,017,885	1,023,630	1,021,886	926,400	359,262	863,102	827,547	14.75%
YoY %	-0.56%	0.17%	10.31%	157.86%	-58.38%	4.30%	-	-
Horiz. %	123.00%	123.69%	123.48%	111.95%	43.41%	104.30%	100.00%	-
NOSH	431,307	430,096	170,314	162,526	162,562	162,542	162,583	91.29%
YoY %	0.28%	152.53%	4.79%	-0.02%	0.01%	-0.03%	-	-
Horiz. %	265.28%	264.54%	104.76%	99.96%	99.99%	99.97%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	8.65%	11.77%	13.74%	18.16%	18.05%	16.00%	10.87%	-
YoY %	-26.51%	-14.34%	-24.34%	0.61%	12.81%	47.19%	-	-
Horiz. %	79.58%	108.28%	126.40%	167.07%	166.05%	147.19%	100.00%	-
ROE	5.83%	7.52%	8.69%	12.67%	35.71%	12.30%	8.05%	-
YoY %	-22.47%	-13.46%	-31.41%	-64.52%	190.33%	52.80%	-	-
Horiz. %	72.42%	93.42%	107.95%	157.39%	443.60%	152.80%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	159.12	151.84	379.10	397.06	433.11	402.98	364.51	-42.36%
YoY %	4.79%	-59.95%	-4.52%	-8.32%	7.48%	10.55%	-	-
Horiz. %	43.65%	41.66%	104.00%	108.93%	118.82%	110.55%	100.00%	-
EPS	13.76	17.89	52.16	72.20	31.56	65.33	40.96	-51.57%
YoY %	-23.09%	-65.70%	-27.76%	128.77%	-51.69%	59.50%	-	-
Horiz. %	33.59%	43.68%	127.34%	176.27%	77.05%	159.50%	100.00%	-
DPS	3.00	4.00	6.00	0.00	24.00	20.00	12.00	-60.21%
YoY %	-25.00%	-33.33%	0.00%	0.00%	20.00%	66.67%	-	-
Horiz. %	25.00%	33.33%	50.00%	0.00%	200.00%	166.67%	100.00%	-
NAPS	2.36	2.38	6.00	5.70	2.21	5.31	5.09	-40.01%
YoY %	-0.84%	-60.33%	5.26%	157.92%	-58.38%	4.32%	-	-
Horiz. %	46.37%	46.76%	117.88%	111.98%	43.42%	104.32%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 162,526
RPS	142.58	135.67	134.14	134.07	146.27	136.08	123.12	10.24%
YoY %	5.09%	1.14%	0.05%	-8.34%	7.49%	10.53%	-	-
Horiz. %	115.81%	110.19%	108.95%	108.89%	118.80%	110.53%	100.00%	-
EPS	12.33	15.99	18.46	24.38	26.65	22.06	13.83	-7.34%
YoY %	-22.89%	-13.38%	-24.28%	-8.52%	20.81%	59.51%	-	-
Horiz. %	89.15%	115.62%	133.48%	176.28%	192.70%	159.51%	100.00%	-
DPS	2.69	3.57	2.12	0.00	8.11	6.75	4.05	-23.81%
YoY %	-24.65%	68.40%	0.00%	0.00%	20.15%	66.67%	-	-
Horiz. %	66.42%	88.15%	52.35%	0.00%	200.25%	166.67%	100.00%	-
NAPS	2.1147	2.1266	2.123	1.9246	0.7464	1.7931	1.7192	14.75%
YoY %	-0.56%	0.17%	10.31%	157.85%	-58.37%	4.30%	-	-
Horiz. %	123.00%	123.70%	123.49%	111.95%	43.42%	104.30%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	2.45	2.46	4.35	4.30	3.80	3.20	2.24	-
P/RPS	1.54	1.62	1.15	1.08	0.88	0.79	0.61	85.09%
YoY %	-4.94%	40.87%	6.48%	22.73%	11.39%	29.51%	-	-
Horiz. %	252.46%	265.57%	188.52%	177.05%	144.26%	129.51%	100.00%	-
P/EPS	17.80	13.75	8.34	5.96	4.82	4.90	5.47	119.12%
YoY %	29.45%	64.87%	39.93%	23.65%	-1.63%	-10.42%	-	-
Horiz. %	325.41%	251.37%	152.47%	108.96%	88.12%	89.58%	100.00%	-
EY	5.62	7.27	11.99	16.79	20.77	20.42	18.29	-54.36%
YoY %	-22.70%	-39.37%	-28.59%	-19.16%	1.71%	11.65%	-	-
Horiz. %	30.73%	39.75%	65.55%	91.80%	113.56%	111.65%	100.00%	-
DY	1.22	1.63	1.38	0.00	6.32	6.25	5.36	-62.62%
YoY %	-25.15%	18.12%	0.00%	0.00%	1.12%	16.60%	-	-
Horiz. %	22.76%	30.41%	25.75%	0.00%	117.91%	116.60%	100.00%	-
P/NAPS	1.04	1.03	0.72	0.75	1.72	0.60	0.44	77.16%
YoY %	0.97%	43.06%	-4.00%	-56.40%	186.67%	36.36%	-	-
Horiz. %	236.36%	234.09%	163.64%	170.45%	390.91%	136.36%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/02/08	29/11/07	30/08/07	28/05/07	28/02/07	17/11/06	28/08/06	-
Price	2.20	2.31	2.20	4.45	4.30	3.80	2.95	-
P/RPS	1.38	1.52	0.58	1.12	0.99	0.94	0.81	42.50%
YoY %	-9.21%	162.07%	-48.21%	13.13%	5.32%	16.05%	-	-
Horiz. %	170.37%	187.65%	71.60%	138.27%	122.22%	116.05%	100.00%	-
P/EPS	15.98	12.91	4.22	6.16	5.45	5.82	7.20	69.90%
YoY %	23.78%	205.92%	-31.49%	13.03%	-6.36%	-19.17%	-	-
Horiz. %	221.94%	179.31%	58.61%	85.56%	75.69%	80.83%	100.00%	-
EY	6.26	7.75	23.71	16.22	18.35	17.19	13.88	-41.10%
YoY %	-19.23%	-67.31%	46.18%	-11.61%	6.75%	23.85%	-	-
Horiz. %	45.10%	55.84%	170.82%	116.86%	132.20%	123.85%	100.00%	-
DY	1.36	1.73	2.73	0.00	5.58	5.26	4.07	-51.75%
YoY %	-21.39%	-36.63%	0.00%	0.00%	6.08%	29.24%	-	-
Horiz. %	33.42%	42.51%	67.08%	0.00%	137.10%	129.24%	100.00%	-
P/NAPS	0.93	0.97	0.37	0.78	1.95	0.72	0.58	36.87%
YoY %	-4.12%	162.16%	-52.56%	-60.00%	170.83%	24.14%	-	-
Horiz. %	160.34%	167.24%	63.79%	134.48%	336.21%	124.14%	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