[WTK] QoQ TTM Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	702,598	730,590	734,844	704,070	644,175	606,817	597,097	11.44%
YoY %	-3.83%	-0.58%	4.37%	9.30%	6.16%	1.63%	-	-
Horiz. %	117.67%	122.36%	123.07%	117.92%	107.88%	101.63%	100.00%	-
PBT	130,531	169,264	180,322	155,956	111,635	72,816	63,909	60.90%
YoY %	-22.88%	-6.13%	15.62%	39.70%	53.31%	13.94%	-	-
Horiz. %	204.25%	264.85%	282.15%	244.03%	174.68%	113.94%	100.00%	-
Tax	-24,373	-30,023	-30,824	-28,859	-27,034	-20,876	-21,536	8.59%
YoY %	18.82%	2.60%	-6.81%	-6.75%	-29.50%	3.06%	-	-
Horiz. %	113.17%	139.41%	143.13%	134.00%	125.53%	96.94%	100.00%	-
NP	106,158	139,241	149,498	127,097	84,601	51,940	42,373	84.35%
YoY %	-23.76%	-6.86%	17.63%	50.23%	62.88%	22.58%	-	-
Horiz. %	250.53%	328.61%	352.81%	299.95%	199.66%	122.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	106,351	139,399	149,654	128,278	85,966	53,427	43,844	80.43%
YoY %	-23.71%	-6.85%	16.66%	49.22%	60.90%	21.86%	-	-
Horiz. %	242.57%	317.94%	341.33%	292.58%	196.07%	121.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.67%	17.74%	17.09%	18.50%	24.22%	28.67%	33.70%	-
YoY %	5.24%	3.80%	-7.62%	-23.62%	-15.52%	-14.93%	-	-
Horiz. %	55.40%	52.64%	50.71%	54.90%	71.87%	85.07%	100.00%	-
Total Cost	596,440	591,349	585,346	576,973	559,574	554,877	554,724	4.94%
YoY %	0.86%	1.03%	1.45%	3.11%	0.85%	0.03%	-	-
Horiz. %	107.52%	106.60%	105.52%	104.01%	100.87%	100.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,034,522	1,021,354	812,631	812,697	812,855	827,231	813,869	17.32%
YoY %	1.29%	25.68%	-0.01%	-0.02%	-1.74%	1.64%	-	-
Horiz. %	127.11%	125.49%	99.85%	99.86%	99.88%	101.64%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	19,735	34,366	39,011	39,011	31,780	26,516	16,765	11.47%
YoY %	-42.57%	-11.91%	0.00%	22.75%	19.85%	58.16%	-	-
Horiz. %	117.72%	204.99%	232.69%	232.69%	189.56%	158.16%	100.00%	-
Div Payout %	18.56%	24.65%	26.07%	30.41%	36.97%	49.63%	38.24%	-
YoY %	-24.71%	-5.45%	-14.27%	-17.74%	-25.51%	29.79%	-	-
Horiz. %	48.54%	64.46%	68.17%	79.52%	96.68%	129.79%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	1,034,522	1,021,354	812,631	812,697	812,855	827,231	813,869	17.32%
YoY %	1.29%	25.68%	-0.01%	-0.02%	-1.74%	1.64%	-	-
Horiz. %	127.11%	125.49%	99.85%	99.86%	99.88%	101.64%	100.00%	-
NOSH	434,673	170,225	162,526	162,539	162,571	162,520	162,448	92.62%
YoY %	155.35%	4.74%	-0.01%	-0.02%	0.03%	0.04%	-	-
Horiz. %	267.58%	104.79%	100.05%	100.06%	100.08%	100.04%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	15.11%	19.06%	20.34%	18.05%	13.13%	8.56%	7.10%	-
YoY %	-20.72%	-6.29%	12.69%	37.47%	53.39%	20.56%	-	-
Horiz. %	212.82%	268.45%	286.48%	254.23%	184.93%	120.56%	100.00%	-
ROE	10.28%	13.65%	18.42%	15.78%	10.58%	6.46%	5.39%	-
YoY %	-24.69%	-25.90%	16.73%	49.15%	63.78%	19.85%	-	-
Horiz. %	190.72%	253.25%	341.74%	292.76%	196.29%	119.85%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	161.64	429.19	452.14	433.17	396.24	373.38	367.56	-42.14%
YoY %	-62.34%	-5.08%	4.38%	9.32%	6.12%	1.58%	-	-
Horiz. %	43.98%	116.77%	123.01%	117.85%	107.80%	101.58%	100.00%	-
EPS	24.47	81.89	92.08	78.92	52.88	32.87	26.99	-6.32%
YoY %	-70.12%	-11.07%	16.68%	49.24%	60.88%	21.79%	-	-
Horiz. %	90.66%	303.41%	341.16%	292.40%	195.92%	121.79%	100.00%	-
DPS	4.54	20.19	24.00	24.00	19.55	16.31	10.31	-42.09%
YoY %	-77.51%	-15.87%	0.00%	22.76%	19.87%	58.20%	-	-
Horiz. %	44.03%	195.83%	232.78%	232.78%	189.62%	158.20%	100.00%	-
NAPS	2.38	6.00	5.00	5.00	5.00	5.09	5.01	-39.08%
YoY %	-60.33%	20.00%	0.00%	0.00%	-1.77%	1.60%	-	-
Horiz. %	47.50%	119.76%	99.80%	99.80%	99.80%	101.60%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 162,539
RPS	145.97	151.78	152.66	146.27	133.83	126.07	124.05	11.44%
YoY %	-3.83%	-0.58%	4.37%	9.30%	6.16%	1.63%	-	-
Horiz. %	117.67%	122.35%	123.06%	117.91%	107.88%	101.63%	100.00%	-
EPS	22.09	28.96	31.09	26.65	17.86	11.10	9.11	80.39%
YoY %	-23.72%	-6.85%	16.66%	49.22%	60.90%	21.84%	-	-
Horiz. %	242.48%	317.89%	341.27%	292.54%	196.05%	121.84%	100.00%	-
DPS	4.10	7.14	8.10	8.10	6.60	5.51	3.48	11.53%
YoY %	-42.58%	-11.85%	0.00%	22.73%	19.78%	58.33%	-	-
Horiz. %	117.82%	205.17%	232.76%	232.76%	189.66%	158.33%	100.00%	-
NAPS	2.1492	2.1219	1.6883	1.6884	1.6887	1.7186	1.6908	17.32%
YoY %	1.29%	25.68%	-0.01%	-0.02%	-1.74%	1.64%	-	-
Horiz. %	127.11%	125.50%	99.85%	99.86%	99.88%	101.64%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	2.46	4.35	4.30	3.80	3.20	2.24	2.02	-
P/RPS	1.52	1.01	0.95	0.88	0.81	0.60	0.55	96.81%
YoY %	50.50%	6.32%	7.95%	8.64%	35.00%	9.09%	-	-
Horiz. %	276.36%	183.64%	172.73%	160.00%	147.27%	109.09%	100.00%	-
P/EPS	10.05	5.31	4.67	4.81	6.05	6.81	7.48	21.73%
YoY %	89.27%	13.70%	-2.91%	-20.50%	-11.16%	-8.96%	-	-
Horiz. %	134.36%	70.99%	62.43%	64.30%	80.88%	91.04%	100.00%	-
EY	9.95	18.83	21.41	20.77	16.52	14.68	13.36	-17.82%
YoY %	-47.16%	-12.05%	3.08%	25.73%	12.53%	9.88%	-	-
Horiz. %	74.48%	140.94%	160.25%	155.46%	123.65%	109.88%	100.00%	-
DY	1.85	4.64	5.58	6.32	6.11	7.28	5.10	-49.10%
YoY %	-60.13%	-16.85%	-11.71%	3.44%	-16.07%	42.75%	-	-
Horiz. %	36.27%	90.98%	109.41%	123.92%	119.80%	142.75%	100.00%	-
P/NAPS	1.03	0.72	0.86	0.76	0.64	0.44	0.40	87.75%
YoY %	43.06%	-16.28%	13.16%	18.75%	45.45%	10.00%	-	-
Horiz. %	257.50%	180.00%	215.00%	190.00%	160.00%	110.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	29/11/07	30/08/07	28/05/07	28/02/07	17/11/06	28/08/06	31/05/06	-
Price	2.31	2.20	4.45	4.30	3.80	2.95	2.05	-
P/RPS	1.43	0.51	0.98	0.99	0.96	0.79	0.56	86.71%
YoY %	180.39%	-47.96%	-1.01%	3.12%	21.52%	41.07%	-	-
Horiz. %	255.36%	91.07%	175.00%	176.79%	171.43%	141.07%	100.00%	-
P/EPS	9.44	2.69	4.83	5.45	7.19	8.97	7.60	15.53%
YoY %	250.93%	-44.31%	-11.38%	-24.20%	-19.84%	18.03%	-	-
Horiz. %	124.21%	35.39%	63.55%	71.71%	94.61%	118.03%	100.00%	-
EY	10.59	37.22	20.69	18.35	13.92	11.14	13.17	-13.51%
YoY %	-71.55%	79.89%	12.75%	31.82%	24.96%	-15.41%	-	-
Horiz. %	80.41%	282.61%	157.10%	139.33%	105.69%	84.59%	100.00%	-
DY	1.97	9.18	5.39	5.58	5.14	5.53	5.03	-46.43%
YoY %	-78.54%	70.32%	-3.41%	8.56%	-7.05%	9.94%	-	-
Horiz. %	39.17%	182.50%	107.16%	110.93%	102.19%	109.94%	100.00%	-
P/NAPS	0.97	0.37	0.89	0.86	0.76	0.58	0.41	77.45%
YoY %	162.16%	-58.43%	3.49%	13.16%	31.03%	41.46%	-	-
Horiz. %	236.59%	90.24%	217.07%	209.76%	185.37%	141.46%	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