[WCT] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Annualized Quarter Result
Revenue	4,293,820	3,875,812	3,808,997	3,471,868	3,724,988	3,681,204	2,781,701	33.59%
YoY %	10.79%	1.75%	9.71%	-6.80%	1.19%	32.34%	-	-
Horiz. %	154.36%	139.33%	136.93%	124.81%	133.91%	132.34%	100.00%	-
PBT	279,696	277,232	158,840	270,565	321,014	306,444	283,530	-0.90%
YoY %	0.89%	74.54%	-41.29%	-15.72%	4.75%	8.08%	-	-
Horiz. %	98.65%	97.78%	56.02%	95.43%	113.22%	108.08%	100.00%	-
Tax	2,682	-3,376	-13,052	-25,149	-38,352	-41,172	-54,404	-
YoY %	179.44%	74.13%	48.10%	34.43%	6.85%	24.32%	-	-
Horiz. %	-4.93%	6.21%	23.99%	46.23%	70.49%	75.68%	100.00%	-
NP	282,378	273,856	145,788	245,416	282,662	265,272	229,126	14.96%
YoY %	3.11%	87.85%	-40.60%	-13.18%	6.56%	15.78%	-	-
Horiz. %	123.24%	119.52%	63.63%	107.11%	123.37%	115.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	162,352	156,892	101,770	179,300	200,846	222,340	147,862	6.43%
YoY %	3.48%	54.16%	-43.24%	-10.73%	-9.67%	50.37%	-	-
Horiz. %	109.80%	106.11%	68.83%	121.26%	135.83%	150.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.96%	1.22%	8.22%	9.29%	11.95%	13.44%	19.19%	-
YoY %	-178.69%	-85.16%	-11.52%	-22.26%	-11.09%	-29.96%	-	-
Horiz. %	-5.00%	6.36%	42.83%	48.41%	62.27%	70.04%	100.00%	-
Total Cost	4,011,442	3,601,956	3,663,209	3,226,452	3,442,326	3,415,932	2,552,575	35.20%
YoY %	11.37%	-1.67%	13.54%	-6.27%	0.77%	33.82%	-	-
Horiz. %	157.15%	141.11%	143.51%	126.40%	134.86%	133.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,291,614	1,252,630	1,193,977	1,182,452	1,167,887	1,123,767	855,622	31.62%
YoY %	3.11%	4.91%	0.97%	1.25%	3.93%	31.34%	-	-
Horiz. %	150.96%	146.40%	139.54%	138.20%	136.50%	131.34%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	78,279	-	73,654	51,522	76,834	-	26,942	103.74%
YoY %	0.00%	-	42.96%	-32.94%	0.00%	-	-	-
Horiz. %	290.55%	-	273.38%	191.23%	285.18%	-	100.00%	-
Div Payout %	48.22%	-	72.37%	28.74%	38.26%	-	18.22%	-
YoY %	0.00%	-	151.81%	-24.88%	0.00%	-	-	-
Horiz. %	264.65%	-	397.20%	157.74%	209.99%	-	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	1,291,614	1,252,630	1,193,977	1,182,452	1,167,887	1,123,767	855,622	31.62%
YoY %	3.11%	4.91%	0.97%	1.25%	3.93%	31.34%	-	-
Horiz. %	150.96%	146.40%	139.54%	138.20%	136.50%	131.34%	100.00%	-
NOSH	782,796	782,894	775,309	772,844	768,347	754,206	338,966	74.80%
YoY %	-0.01%	0.98%	0.32%	0.59%	1.87%	122.50%	-	-
Horiz. %	230.94%	230.97%	228.73%	228.00%	226.67%	222.50%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	6.58%	7.07%	3.83%	7.07%	7.59%	7.21%	8.24%	-
YoY %	-6.93%	84.60%	-45.83%	-6.85%	5.27%	-12.50%	-	-
Horiz. %	79.85%	85.80%	46.48%	85.80%	92.11%	87.50%	100.00%	-
ROE	12.57%	12.53%	8.52%	15.16%	17.20%	19.79%	17.28%	-
YoY %	0.32%	47.07%	-43.80%	-11.86%	-13.09%	14.53%	-	-
Horiz. %	72.74%	72.51%	49.31%	87.73%	99.54%	114.53%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	548.52	495.06	491.29	449.23	484.81	488.09	851.78	-25.44%
YoY %	10.80%	0.77%	9.36%	-7.34%	-0.67%	-42.70%	-	-
Horiz. %	64.40%	58.12%	57.68%	52.74%	56.92%	57.30%	100.00%	-
EPS	20.74	20.04	13.12	23.20	26.14	29.48	23.04	-6.77%
YoY %	3.49%	52.74%	-43.45%	-11.25%	-11.33%	27.95%	-	-
Horiz. %	90.02%	86.98%	56.94%	100.69%	113.45%	127.95%	100.00%	-
DPS	10.00	0.00	9.50	6.67	10.00	0.00	8.25	13.69%
YoY %	0.00%	0.00%	42.43%	-33.30%	0.00%	0.00%	-	-
Horiz. %	121.21%	0.00%	115.15%	80.85%	121.21%	0.00%	100.00%	-
NAPS	1.65	1.60	1.54	1.53	1.52	1.49	2.62	-26.54%
YoY %	3.12%	3.90%	0.65%	0.66%	2.01%	-43.13%	-	-
Horiz. %	62.98%	61.07%	58.78%	58.40%	58.02%	56.87%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 782,804
RPS	275.28	248.48	244.20	222.58	238.81	236.00	178.34	33.59%
YoY %	10.79%	1.75%	9.71%	-6.80%	1.19%	32.33%	-	-
Horiz. %	154.36%	139.33%	136.93%	124.81%	133.91%	132.33%	100.00%	-
EPS	10.41	10.06	6.52	11.49	12.88	14.25	9.48	6.44%
YoY %	3.48%	54.29%	-43.26%	-10.79%	-9.61%	50.32%	-	-
Horiz. %	109.81%	106.12%	68.78%	121.20%	135.86%	150.32%	100.00%	-
DPS	5.02	0.00	4.72	3.30	4.93	0.00	1.73	103.57%
YoY %	0.00%	0.00%	43.03%	-33.06%	0.00%	0.00%	-	-
Horiz. %	290.17%	0.00%	272.83%	190.75%	284.97%	0.00%	100.00%	-
NAPS	0.8281	0.8031	0.7655	0.7581	0.7487	0.7204	0.5485	31.63%
YoY %	3.11%	4.91%	0.98%	1.26%	3.93%	31.34%	-	-
Horiz. %	150.98%	146.42%	139.56%	138.21%	136.50%	131.34%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	2.09	1.08	1.52	2.60	3.06	3.84	4.18	-
P/RPS	0.38	0.22	0.31	0.58	0.63	0.79	0.49	-15.60%
YoY %	72.73%	-29.03%	-46.55%	-7.94%	-20.25%	61.22%	-	-
Horiz. %	77.55%	44.90%	63.27%	118.37%	128.57%	161.22%	100.00%	-
P/EPS	10.08	5.39	11.58	11.21	11.71	13.03	9.23	6.05%
YoY %	87.01%	-53.45%	3.30%	-4.27%	-10.13%	41.17%	-	-
Horiz. %	109.21%	58.40%	125.46%	121.45%	126.87%	141.17%	100.00%	-
EY	9.92	18.56	8.64	8.92	8.54	7.68	10.83	-5.68%
YoY %	-46.55%	114.81%	-3.14%	4.45%	11.20%	-29.09%	-	-
Horiz. %	91.60%	171.38%	79.78%	82.36%	78.86%	70.91%	100.00%	-
DY	4.78	0.00	6.25	2.56	3.27	0.00	1.97	80.66%
YoY %	0.00%	0.00%	144.14%	-21.71%	0.00%	0.00%	-	-
Horiz. %	242.64%	0.00%	317.26%	129.95%	165.99%	0.00%	100.00%	-
P/NAPS	1.27	0.68	0.99	1.70	2.01	2.58	1.60	-14.28%
YoY %	86.76%	-31.31%	-41.76%	-15.42%	-22.09%	61.25%	-	-
Horiz. %	79.38%	42.50%	61.87%	106.25%	125.62%	161.25%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	18/08/09	21/05/09	26/02/09	13/11/08	14/08/08	15/05/08	05/03/08	-
Price	2.62	1.98	1.07	1.78	3.10	3.52	3.74	-
P/RPS	0.48	0.40	0.22	0.40	0.64	0.72	0.44	5.97%
YoY %	20.00%	81.82%	-45.00%	-37.50%	-11.11%	63.64%	-	-
Horiz. %	109.09%	90.91%	50.00%	90.91%	145.45%	163.64%	100.00%	-
P/EPS	12.63	9.88	8.15	7.67	11.86	11.94	8.26	32.75%
YoY %	27.83%	21.23%	6.26%	-35.33%	-0.67%	44.55%	-	-
Horiz. %	152.91%	119.61%	98.67%	92.86%	143.58%	144.55%	100.00%	-
EY	7.92	10.12	12.27	13.03	8.43	8.38	12.11	-24.67%
YoY %	-21.74%	-17.52%	-5.83%	54.57%	0.60%	-30.80%	-	-
Horiz. %	65.40%	83.57%	101.32%	107.60%	69.61%	69.20%	100.00%	-
DY	3.82	0.00	8.88	3.75	3.23	0.00	2.21	44.07%
YoY %	0.00%	0.00%	136.80%	16.10%	0.00%	0.00%	-	-
Horiz. %	172.85%	0.00%	401.81%	169.68%	146.15%	0.00%	100.00%	-
P/NAPS	1.59	1.24	0.69	1.16	2.04	2.36	1.43	7.33%
YoY %	28.23%	79.71%	-40.52%	-43.14%	-13.56%	65.03%	-	-
Horiz. %	111.19%	86.71%	48.25%	81.12%	142.66%	165.03%	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