[WCT] QoQ 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
Quarter Result
Revenue	831,819	630,843	768,316	550,723	615,693	416,327	218,722	143.05%
YoY %	31.86%	-17.89%	39.51%	-10.55%	47.89%	90.35%	-	-
Horiz. %	380.31%	288.42%	351.28%	251.79%	281.50%	190.35%	100.00%	-
PBT	82,062	70,618	84,571	46,279	49,803	38,450	27,164	108.55%
YoY %	16.21%	-16.50%	82.74%	-7.08%	29.53%	41.55%	-	-
Horiz. %	302.10%	259.97%	311.33%	170.37%	183.34%	141.55%	100.00%	-
Tax	-14,595	-7,565	-23,167	-9,077	-12,741	-4,755	-5,860	83.43%
YoY %	-92.93%	67.35%	-155.23%	28.76%	-167.95%	18.86%	-	-
Horiz. %	249.06%	129.10%	395.34%	154.90%	217.42%	81.14%	100.00%	-
NP	67,467	63,053	61,404	37,202	37,062	33,695	21,304	115.19%
YoY %	7.00%	2.69%	65.06%	0.38%	9.99%	58.16%	-	-
Horiz. %	316.69%	295.97%	288.23%	174.62%	173.97%	158.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,941	38,947	33,791	27,183	28,259	21,958	17,200	97.68%
YoY %	23.09%	15.26%	24.31%	-3.81%	28.70%	27.66%	-	-
Horiz. %	278.73%	226.44%	196.46%	158.04%	164.30%	127.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.79%	10.71%	27.39%	19.61%	25.58%	12.37%	21.57%	-
YoY %	66.11%	-60.90%	39.67%	-23.34%	106.79%	-42.65%	-	-
Horiz. %	82.48%	49.65%	126.98%	90.91%	118.59%	57.35%	100.00%	-
Total Cost	764,352	567,790	706,912	513,521	578,631	382,632	197,418	145.96%
YoY %	34.62%	-19.68%	37.66%	-11.25%	51.22%	93.82%	-	-
Horiz. %	387.17%	287.61%	358.08%	260.12%	293.10%	193.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	653,147	865,828	675,819	618,587	427,503	573,466	564,108	10.23%
YoY %	-24.56%	28.12%	9.25%	44.70%	-25.45%	1.66%	-	-
Horiz. %	115.78%	153.49%	119.80%	109.66%	75.78%	101.66%	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	14,695	22,945	16,895	-	16,031	15,988	15,965	-5.36%
YoY %	-35.96%	35.81%	0.00%	-	0.27%	0.14%	-	-
Horiz. %	92.05%	143.72%	105.83%	-	100.41%	100.14%	100.00%	-
Div Payout %	30.65%	58.92%	50.00%	-	56.73%	72.82%	92.82%	-
YoY %	-47.98%	17.84%	0.00%	-	-22.10%	-21.55%	-	-
Horiz. %	33.02%	63.48%	53.87%	-	61.12%	78.45%	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	653,147	865,828	675,819	618,587	427,503	573,466	564,108	10.23%
YoY %	-24.56%	28.12%	9.25%	44.70%	-25.45%	1.66%	-	-
Horiz. %	115.78%	153.49%	119.80%	109.66%	75.78%	101.66%	100.00%	-
NOSH	338,966	305,946	225,273	217,812	213,751	213,184	212,871	36.24%
YoY %	10.79%	35.81%	3.43%	1.90%	0.27%	0.15%	-	-
Horiz. %	159.24%	143.72%	105.83%	102.32%	100.41%	100.15%	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	8.11%	10.00%	7.99%	6.76%	6.02%	8.09%	9.74%	-
YoY %	-18.90%	25.16%	18.20%	12.29%	-25.59%	-16.94%	-	-
Horiz. %	83.26%	102.67%	82.03%	69.40%	61.81%	83.06%	100.00%	-
ROE	7.34%	4.50%	5.00%	4.39%	6.61%	3.83%	3.05%	-
YoY %	63.11%	-10.00%	13.90%	-33.59%	72.58%	25.57%	-	-
Horiz. %	240.66%	147.54%	163.93%	143.93%	216.72%	125.57%	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	254.71	206.19	341.06	252.84	288.04	195.29	102.75	82.86%
YoY %	23.53%	-39.54%	34.89%	-12.22%	47.49%	90.06%	-	-
Horiz. %	247.89%	200.67%	331.93%	246.07%	280.33%	190.06%	100.00%	-
EPS	6.75	12.73	15.00	12.48	9.91	10.30	8.08	-11.26%
YoY %	-46.98%	-15.13%	20.19%	25.93%	-3.79%	27.48%	-	-
Horiz. %	83.54%	157.55%	185.64%	154.46%	122.65%	127.48%	100.00%	-
DPS	4.50	7.50	7.50	0.00	7.50	7.50	7.50	-28.79%
YoY %	-40.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	60.00%	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	2.00	2.83	3.00	2.84	2.00	2.69	2.65	-17.06%
YoY %	-29.33%	-5.67%	5.63%	42.00%	-25.65%	1.51%	-	-
Horiz. %	75.47%	106.79%	113.21%	107.17%	75.47%	101.51%	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 - 217,812
RPS	58.66	44.48	54.18	38.83	43.42	29.36	15.42	143.09%
YoY %	31.88%	-17.90%	39.53%	-10.57%	47.89%	90.40%	-	-
Horiz. %	380.42%	288.46%	351.36%	251.82%	281.58%	190.40%	100.00%	-
EPS	3.38	2.75	2.38	1.92	1.99	1.55	1.21	97.97%
YoY %	22.91%	15.55%	23.96%	-3.52%	28.39%	28.10%	-	-
Horiz. %	279.34%	227.27%	196.69%	158.68%	164.46%	128.10%	100.00%	-
DPS	1.04	1.62	1.19	0.00	1.13	1.13	1.13	-5.36%
YoY %	-35.80%	36.13%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	92.04%	143.36%	105.31%	0.00%	100.00%	100.00%	100.00%	-
NAPS	0.4606	0.6105	0.4766	0.4362	0.3015	0.4044	0.3978	10.23%
YoY %	-24.55%	28.09%	9.26%	44.68%	-25.45%	1.66%	-	-
Horiz. %	115.79%	153.47%	119.81%	109.65%	75.79%	101.66%	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	4.18	3.85	3.97	2.95	2.08	1.69	1.57	-
P/RPS	1.64	1.87	1.16	1.17	0.72	0.87	1.53	4.72%
YoY %	-12.30%	61.21%	-0.85%	62.50%	-17.24%	-43.14%	-	-
Horiz. %	107.19%	122.22%	75.82%	76.47%	47.06%	56.86%	100.00%	-
P/EPS	28.47	30.24	26.47	23.64	15.73	16.41	19.43	28.91%
YoY %	-5.85%	14.24%	11.97%	50.29%	-4.14%	-15.54%	-	-
Horiz. %	146.53%	155.64%	136.23%	121.67%	80.96%	84.46%	100.00%	-
EY	3.51	3.31	3.78	4.23	6.36	6.09	5.15	-22.49%
YoY %	6.04%	-12.43%	-10.64%	-33.49%	4.43%	18.25%	-	-
Horiz. %	68.16%	64.27%	73.40%	82.14%	123.50%	118.25%	100.00%	-
DY	1.08	1.95	1.89	0.00	3.61	4.44	4.78	-62.80%
YoY %	-44.62%	3.17%	0.00%	0.00%	-18.69%	-7.11%	-	-
Horiz. %	22.59%	40.79%	39.54%	0.00%	75.52%	92.89%	100.00%	-
P/NAPS	2.09	1.36	1.32	1.04	1.04	0.63	0.59	131.84%
YoY %	53.68%	3.03%	26.92%	0.00%	65.08%	6.78%	-	-
Horiz. %	354.24%	230.51%	223.73%	176.27%	176.27%	106.78%	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	05/03/08	29/11/07	29/08/07	29/05/07	27/02/07	23/11/06	28/08/06	-
Price	3.74	3.97	3.00	3.28	2.70	1.87	1.66	-
P/RPS	1.47	1.93	0.88	1.30	0.94	0.96	1.62	-6.25%
YoY %	-23.83%	119.32%	-32.31%	38.30%	-2.08%	-40.74%	-	-
Horiz. %	90.74%	119.14%	54.32%	80.25%	58.02%	59.26%	100.00%	-
P/EPS	25.48	31.19	20.00	26.28	20.42	18.16	20.54	15.40%
YoY %	-18.31%	55.95%	-23.90%	28.70%	12.44%	-11.59%	-	-
Horiz. %	124.05%	151.85%	97.37%	127.95%	99.42%	88.41%	100.00%	-
EY	3.93	3.21	5.00	3.80	4.90	5.51	4.87	-13.28%
YoY %	22.43%	-35.80%	31.58%	-22.45%	-11.07%	13.14%	-	-
Horiz. %	80.70%	65.91%	102.67%	78.03%	100.62%	113.14%	100.00%	-
DY	1.20	1.89	2.50	0.00	2.78	4.01	4.52	-58.59%
YoY %	-36.51%	-24.40%	0.00%	0.00%	-30.67%	-11.28%	-	-
Horiz. %	26.55%	41.81%	55.31%	0.00%	61.50%	88.72%	100.00%	-
P/NAPS	1.87	1.40	1.00	1.15	1.35	0.70	0.63	106.12%
YoY %	33.57%	40.00%	-13.04%	-14.81%	92.86%	11.11%	-	-
Horiz. %	296.83%	222.22%	158.73%	182.54%	214.29%	111.11%	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