[WCT] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	4,666,602	4,612,058	4,293,820	3,875,812	3,808,997	3,471,868	3,724,988	16.16%
YoY %	1.18%	7.41%	10.79%	1.75%	9.71%	-6.80%	-	-
Horiz. %	125.28%	123.81%	115.27%	104.05%	102.26%	93.20%	100.00%	-
PBT	211,078	258,312	279,696	277,232	158,840	270,565	321,014	-24.32%
YoY %	-18.29%	-7.65%	0.89%	74.54%	-41.29%	-15.72%	-	-
Horiz. %	65.75%	80.47%	87.13%	86.36%	49.48%	84.28%	100.00%	-
Tax	4,786	-4,965	2,682	-3,376	-13,052	-25,149	-38,352	-
YoY %	196.39%	-285.12%	179.44%	74.13%	48.10%	34.43%	-	-
Horiz. %	-12.48%	12.95%	-6.99%	8.80%	34.03%	65.57%	100.00%	-
NP	215,864	253,346	282,378	273,856	145,788	245,416	282,662	-16.40%
YoY %	-14.79%	-10.28%	3.11%	87.85%	-40.60%	-13.18%	-	-
Horiz. %	76.37%	89.63%	99.90%	96.88%	51.58%	86.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	147,098	152,732	162,352	156,892	101,770	179,300	200,846	-18.70%
YoY %	-3.69%	-5.93%	3.48%	54.16%	-43.24%	-10.73%	-	-
Horiz. %	73.24%	76.04%	80.83%	78.12%	50.67%	89.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-2.27%	1.92%	-0.96%	1.22%	8.22%	9.29%	11.95%	-
YoY %	-218.23%	300.00%	-178.69%	-85.16%	-11.52%	-22.26%	-	-
Horiz. %	-19.00%	16.07%	-8.03%	10.21%	68.79%	77.74%	100.00%	-
Total Cost	4,450,738	4,358,712	4,011,442	3,601,956	3,663,209	3,226,452	3,442,326	18.62%
YoY %	2.11%	8.66%	11.37%	-1.67%	13.54%	-6.27%	-	-
Horiz. %	129.29%	126.62%	116.53%	104.64%	106.42%	93.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,285,931	1,261,449	1,291,614	1,252,630	1,193,977	1,182,452	1,167,887	6.61%
YoY %	1.94%	-2.34%	3.11%	4.91%	0.97%	1.25%	-	-
Horiz. %	110.11%	108.01%	110.59%	107.26%	102.23%	101.25%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	78,410	52,233	78,279	-	73,654	51,522	76,834	1.35%
YoY %	50.12%	-33.27%	0.00%	-	42.96%	-32.94%	-	-
Horiz. %	102.05%	67.98%	101.88%	-	95.86%	67.06%	100.00%	-
Div Payout %	53.30%	34.20%	48.22%	-	72.37%	28.74%	38.26%	-
YoY %	55.85%	-29.08%	0.00%	-	151.81%	-24.88%	-	-
Horiz. %	139.31%	89.39%	126.03%	-	189.15%	75.12%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	1,285,931	1,261,449	1,291,614	1,252,630	1,193,977	1,182,452	1,167,887	6.61%
YoY %	1.94%	-2.34%	3.11%	4.91%	0.97%	1.25%	-	-
Horiz. %	110.11%	108.01%	110.59%	107.26%	102.23%	101.25%	100.00%	-
NOSH	784,104	783,508	782,796	782,894	775,309	772,844	768,347	1.35%
YoY %	0.08%	0.09%	-0.01%	0.98%	0.32%	0.59%	-	-
Horiz. %	102.05%	101.97%	101.88%	101.89%	100.91%	100.59%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	4.63%	5.49%	6.58%	7.07%	3.83%	7.07%	7.59%	-
YoY %	-15.66%	-16.57%	-6.93%	84.60%	-45.83%	-6.85%	-	-
Horiz. %	61.00%	72.33%	86.69%	93.15%	50.46%	93.15%	100.00%	-
ROE	11.44%	12.11%	12.57%	12.53%	8.52%	15.16%	17.20%	-
YoY %	-5.53%	-3.66%	0.32%	47.07%	-43.80%	-11.86%	-	-
Horiz. %	66.51%	70.41%	73.08%	72.85%	49.53%	88.14%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	595.15	588.64	548.52	495.06	491.29	449.23	484.81	14.60%
YoY %	1.11%	7.31%	10.80%	0.77%	9.36%	-7.34%	-	-
Horiz. %	122.76%	121.42%	113.14%	102.11%	101.34%	92.66%	100.00%	-
EPS	18.76	19.49	20.74	20.04	13.12	23.20	26.14	-19.79%
YoY %	-3.75%	-6.03%	3.49%	52.74%	-43.45%	-11.25%	-	-
Horiz. %	71.77%	74.56%	79.34%	76.66%	50.19%	88.75%	100.00%	-
DPS	10.00	6.67	10.00	0.00	9.50	6.67	10.00	0.00%
YoY %	49.93%	-33.30%	0.00%	0.00%	42.43%	-33.30%	-	-
Horiz. %	100.00%	66.70%	100.00%	0.00%	95.00%	66.70%	100.00%	-
NAPS	1.64	1.61	1.65	1.60	1.54	1.53	1.52	5.18%
YoY %	1.86%	-2.42%	3.12%	3.90%	0.65%	0.66%	-	-
Horiz. %	107.89%	105.92%	108.55%	105.26%	101.32%	100.66%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 782,894
RPS	299.18	295.68	275.28	248.48	244.20	222.58	238.81	16.16%
YoY %	1.18%	7.41%	10.79%	1.75%	9.71%	-6.80%	-	-
Horiz. %	125.28%	123.81%	115.27%	104.05%	102.26%	93.20%	100.00%	-
EPS	9.43	9.79	10.41	10.06	6.52	11.49	12.88	-18.72%
YoY %	-3.68%	-5.96%	3.48%	54.29%	-43.26%	-10.79%	-	-
Horiz. %	73.21%	76.01%	80.82%	78.11%	50.62%	89.21%	100.00%	-
DPS	5.03	3.35	5.02	0.00	4.72	3.30	4.93	1.34%
YoY %	50.15%	-33.27%	0.00%	0.00%	43.03%	-33.06%	-	-
Horiz. %	102.03%	67.95%	101.83%	0.00%	95.74%	66.94%	100.00%	-
NAPS	0.8244	0.8087	0.8281	0.8031	0.7655	0.7581	0.7487	6.61%
YoY %	1.94%	-2.34%	3.11%	4.91%	0.98%	1.26%	-	-
Horiz. %	110.11%	108.01%	110.61%	107.27%	102.24%	101.26%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.60	2.80	2.09	1.08	1.52	2.60	3.06	-
P/RPS	0.44	0.48	0.38	0.22	0.31	0.58	0.63	-21.23%
YoY %	-8.33%	26.32%	72.73%	-29.03%	-46.55%	-7.94%	-	-
Horiz. %	69.84%	76.19%	60.32%	34.92%	49.21%	92.06%	100.00%	-
P/EPS	13.86	14.36	10.08	5.39	11.58	11.21	11.71	11.85%
YoY %	-3.48%	42.46%	87.01%	-53.45%	3.30%	-4.27%	-	-
Horiz. %	118.36%	122.63%	86.08%	46.03%	98.89%	95.73%	100.00%	-
EY	7.22	6.96	9.92	18.56	8.64	8.92	8.54	-10.56%
YoY %	3.74%	-29.84%	-46.55%	114.81%	-3.14%	4.45%	-	-
Horiz. %	84.54%	81.50%	116.16%	217.33%	101.17%	104.45%	100.00%	-
DY	3.85	2.38	4.78	0.00	6.25	2.56	3.27	11.46%
YoY %	61.76%	-50.21%	0.00%	0.00%	144.14%	-21.71%	-	-
Horiz. %	117.74%	72.78%	146.18%	0.00%	191.13%	78.29%	100.00%	-
P/NAPS	1.59	1.74	1.27	0.68	0.99	1.70	2.01	-14.43%
YoY %	-8.62%	37.01%	86.76%	-31.31%	-41.76%	-15.42%	-	-
Horiz. %	79.10%	86.57%	63.18%	33.83%	49.25%	84.58%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	18/11/09	18/08/09	21/05/09	26/02/09	13/11/08	14/08/08	-
Price	2.65	2.66	2.62	1.98	1.07	1.78	3.10	-
P/RPS	0.45	0.45	0.48	0.40	0.22	0.40	0.64	-20.87%
YoY %	0.00%	-6.25%	20.00%	81.82%	-45.00%	-37.50%	-	-
Horiz. %	70.31%	70.31%	75.00%	62.50%	34.38%	62.50%	100.00%	-
P/EPS	14.13	13.65	12.63	9.88	8.15	7.67	11.86	12.34%
YoY %	3.52%	8.08%	27.83%	21.23%	6.26%	-35.33%	-	-
Horiz. %	119.14%	115.09%	106.49%	83.31%	68.72%	64.67%	100.00%	-
EY	7.08	7.33	7.92	10.12	12.27	13.03	8.43	-10.95%
YoY %	-3.41%	-7.45%	-21.74%	-17.52%	-5.83%	54.57%	-	-
Horiz. %	83.99%	86.95%	93.95%	120.05%	145.55%	154.57%	100.00%	-
DY	3.77	2.51	3.82	0.00	8.88	3.75	3.23	10.82%
YoY %	50.20%	-34.29%	0.00%	0.00%	136.80%	16.10%	-	-
Horiz. %	116.72%	77.71%	118.27%	0.00%	274.92%	116.10%	100.00%	-
P/NAPS	1.62	1.65	1.59	1.24	0.69	1.16	2.04	-14.20%
YoY %	-1.82%	3.77%	28.23%	79.71%	-40.52%	-43.14%	-	-
Horiz. %	79.41%	80.88%	77.94%	60.78%	33.82%	56.86%	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