[WTK] QoQ TTM Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	644,175	606,817	597,097	614,385	612,614	613,339	617,758	2.82%
YoY %	6.16%	1.63%	-2.81%	0.29%	-0.12%	-0.72%	-	-
Horiz. %	104.28%	98.23%	96.66%	99.45%	99.17%	99.28%	100.00%	-
PBT	111,635	72,816	63,909	71,545	75,563	86,209	96,310	10.33%
YoY %	53.31%	13.94%	-10.67%	-5.32%	-12.35%	-10.49%	-	-
Horiz. %	115.91%	75.61%	66.36%	74.29%	78.46%	89.51%	100.00%	-
Tax	-27,034	-20,876	-21,536	-18,761	-13,281	-12,831	-9,709	97.79%
YoY %	-29.50%	3.06%	-14.79%	-41.26%	-3.51%	-32.16%	-	-
Horiz. %	278.44%	215.02%	221.81%	193.23%	136.79%	132.16%	100.00%	-
NP	84,601	51,940	42,373	52,784	62,282	73,378	86,601	-1.54%
YoY %	62.88%	22.58%	-19.72%	-15.25%	-15.12%	-15.27%	-	-
Horiz. %	97.69%	59.98%	48.93%	60.95%	71.92%	84.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,966	53,427	43,844	53,187	62,374	73,376	86,601	-0.48%
YoY %	60.90%	21.86%	-17.57%	-14.73%	-14.99%	-15.27%	-	-
Horiz. %	99.27%	61.69%	50.63%	61.42%	72.02%	84.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.22%	28.67%	33.70%	26.22%	17.58%	14.88%	10.08%	-
YoY %	-15.52%	-14.93%	28.53%	49.15%	18.15%	47.62%	-	-
Horiz. %	240.28%	284.42%	334.33%	260.12%	174.40%	147.62%	100.00%	-
Total Cost	559,574	554,877	554,724	561,601	550,332	539,961	531,157	3.53%
YoY %	0.85%	0.03%	-1.22%	2.05%	1.92%	1.66%	-	-
Horiz. %	105.35%	104.47%	104.44%	105.73%	103.61%	101.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	812,855	827,231	813,869	812,974	775,740	763,151	755,153	5.02%
YoY %	-1.74%	1.64%	0.11%	4.80%	1.65%	1.06%	-	-
Horiz. %	107.64%	109.54%	107.78%	107.66%	102.73%	101.06%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	31,780	26,516	16,765	22,624	21,084	11,716	17,548	48.52%
YoY %	19.85%	58.16%	-25.90%	7.30%	79.96%	-33.23%	-	-
Horiz. %	181.10%	151.11%	95.54%	128.93%	120.15%	66.77%	100.00%	-
Div Payout %	36.97%	49.63%	38.24%	42.54%	33.80%	15.97%	20.26%	-
YoY %	-25.51%	29.79%	-10.11%	25.86%	111.65%	-21.17%	-	-
Horiz. %	182.48%	244.97%	188.75%	209.97%	166.83%	78.83%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	812,855	827,231	813,869	812,974	775,740	763,151	755,153	5.02%
YoY %	-1.74%	1.64%	0.11%	4.80%	1.65%	1.06%	-	-
Horiz. %	107.64%	109.54%	107.78%	107.66%	102.73%	101.06%	100.00%	-
NOSH	162,571	162,520	162,448	162,594	162,629	162,718	162,748	-0.07%
YoY %	0.03%	0.04%	-0.09%	-0.02%	-0.05%	-0.02%	-	-
Horiz. %	99.89%	99.86%	99.82%	99.91%	99.93%	99.98%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	13.13%	8.56%	7.10%	8.59%	10.17%	11.96%	14.02%	-
YoY %	53.39%	20.56%	-17.35%	-15.54%	-14.97%	-14.69%	-	-
Horiz. %	93.65%	61.06%	50.64%	61.27%	72.54%	85.31%	100.00%	-
ROE	10.58%	6.46%	5.39%	6.54%	8.04%	9.61%	11.47%	-
YoY %	63.78%	19.85%	-17.58%	-18.66%	-16.34%	-16.22%	-	-
Horiz. %	92.24%	56.32%	46.99%	57.02%	70.10%	83.78%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	396.24	373.38	367.56	377.86	376.69	376.93	379.58	2.90%
YoY %	6.12%	1.58%	-2.73%	0.31%	-0.06%	-0.70%	-	-
Horiz. %	104.39%	98.37%	96.83%	99.55%	99.24%	99.30%	100.00%	-
EPS	52.88	32.87	26.99	32.71	38.35	45.09	53.21	-0.41%
YoY %	60.88%	21.79%	-17.49%	-14.71%	-14.95%	-15.26%	-	-
Horiz. %	99.38%	61.77%	50.72%	61.47%	72.07%	84.74%	100.00%	-
DPS	19.55	16.31	10.31	13.91	12.96	7.20	10.80	48.47%
YoY %	19.87%	58.20%	-25.88%	7.33%	80.00%	-33.33%	-	-
Horiz. %	181.02%	151.02%	95.46%	128.80%	120.00%	66.67%	100.00%	-
NAPS	5.00	5.09	5.01	5.00	4.77	4.69	4.64	5.10%
YoY %	-1.77%	1.60%	0.20%	4.82%	1.71%	1.08%	-	-
Horiz. %	107.76%	109.70%	107.97%	107.76%	102.80%	101.08%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 162,594
RPS	133.83	126.07	124.05	127.64	127.27	127.42	128.34	2.82%
YoY %	6.16%	1.63%	-2.81%	0.29%	-0.12%	-0.72%	-	-
Horiz. %	104.28%	98.23%	96.66%	99.45%	99.17%	99.28%	100.00%	-
EPS	17.86	11.10	9.11	11.05	12.96	15.24	17.99	-0.48%
YoY %	60.90%	21.84%	-17.56%	-14.74%	-14.96%	-15.29%	-	-
Horiz. %	99.28%	61.70%	50.64%	61.42%	72.04%	84.71%	100.00%	-
DPS	6.60	5.51	3.48	4.70	4.38	2.43	3.65	48.36%
YoY %	19.78%	58.33%	-25.96%	7.31%	80.25%	-33.42%	-	-
Horiz. %	180.82%	150.96%	95.34%	128.77%	120.00%	66.58%	100.00%	-
NAPS	1.6887	1.7186	1.6908	1.689	1.6116	1.5855	1.5688	5.02%
YoY %	-1.74%	1.64%	0.11%	4.80%	1.65%	1.06%	-	-
Horiz. %	107.64%	109.55%	107.78%	107.66%	102.73%	101.06%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	3.20	2.24	2.02	1.72	1.90	2.25	2.75	-
P/RPS	0.81	0.60	0.55	0.46	0.50	0.60	0.72	8.16%
YoY %	35.00%	9.09%	19.57%	-8.00%	-16.67%	-16.67%	-	-
Horiz. %	112.50%	83.33%	76.39%	63.89%	69.44%	83.33%	100.00%	-
P/EPS	6.05	6.81	7.48	5.26	4.95	4.99	5.17	11.03%
YoY %	-11.16%	-8.96%	42.21%	6.26%	-0.80%	-3.48%	-	-
Horiz. %	117.02%	131.72%	144.68%	101.74%	95.74%	96.52%	100.00%	-
EY	16.52	14.68	13.36	19.02	20.19	20.04	19.35	-9.99%
YoY %	12.53%	9.88%	-29.76%	-5.79%	0.75%	3.57%	-	-
Horiz. %	85.37%	75.87%	69.04%	98.29%	104.34%	103.57%	100.00%	-
DY	6.11	7.28	5.10	8.09	6.82	3.20	3.93	34.16%
YoY %	-16.07%	42.75%	-36.96%	18.62%	113.13%	-18.58%	-	-
Horiz. %	155.47%	185.24%	129.77%	205.85%	173.54%	81.42%	100.00%	-
P/NAPS	0.64	0.44	0.40	0.34	0.40	0.48	0.59	5.56%
YoY %	45.45%	10.00%	17.65%	-15.00%	-16.67%	-18.64%	-	-
Horiz. %	108.47%	74.58%	67.80%	57.63%	67.80%	81.36%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	17/11/06	28/08/06	31/05/06	28/02/06	29/11/05	30/08/05	30/05/05	-
Price	3.80	2.95	2.05	1.97	1.76	1.70	2.13	-
P/RPS	0.96	0.79	0.56	0.52	0.47	0.45	0.56	43.19%
YoY %	21.52%	41.07%	7.69%	10.64%	4.44%	-19.64%	-	-
Horiz. %	171.43%	141.07%	100.00%	92.86%	83.93%	80.36%	100.00%	-
P/EPS	7.19	8.97	7.60	6.02	4.59	3.77	4.00	47.78%
YoY %	-19.84%	18.03%	26.25%	31.15%	21.75%	-5.75%	-	-
Horiz. %	179.75%	224.25%	190.00%	150.50%	114.75%	94.25%	100.00%	-
EY	13.92	11.14	13.17	16.60	21.79	26.53	24.98	-32.25%
YoY %	24.96%	-15.41%	-20.66%	-23.82%	-17.87%	6.20%	-	-
Horiz. %	55.72%	44.60%	52.72%	66.45%	87.23%	106.20%	100.00%	-
DY	5.14	5.53	5.03	7.06	7.36	4.24	5.07	0.91%
YoY %	-7.05%	9.94%	-28.75%	-4.08%	73.58%	-16.37%	-	-
Horiz. %	101.38%	109.07%	99.21%	139.25%	145.17%	83.63%	100.00%	-
P/NAPS	0.76	0.58	0.41	0.39	0.37	0.36	0.46	39.71%
YoY %	31.03%	41.46%	5.13%	5.41%	2.78%	-21.74%	-	-
Horiz. %	165.22%	126.09%	89.13%	84.78%	80.43%	78.26%	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