[WCT] QoQ TTM Result on 30-Jun-2010 [#2]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	1,623,995	1,708,501	2,478,385	3,433,377	4,097,769	4,666,602	4,664,140	-50.53%
YoY %	-4.95%	-31.06%	-27.81%	-16.21%	-12.19%	0.05%	-	-
Horiz. %	34.82%	36.63%	53.14%	73.61%	87.86%	100.05%	100.00%	-
PBT	258,315	259,888	182,915	177,019	192,891	211,078	149,650	43.94%
YoY %	-0.61%	42.08%	3.33%	-8.23%	-8.62%	41.05%	-	-
Horiz. %	172.61%	173.66%	122.23%	118.29%	128.89%	141.05%	100.00%	-
Tax	-45,862	-47,949	-27,970	-27,208	-7,713	4,786	2,086	-
YoY %	4.35%	-71.43%	-2.80%	-252.76%	-261.16%	129.43%	-	-
Horiz. %	-2,198.56%	-2,298.61%	-1,340.84%	-1,304.31%	-369.75%	229.43%	100.00%	-
NP	212,453	211,939	154,945	149,811	185,178	215,864	151,736	25.18%
YoY %	0.24%	36.78%	3.43%	-19.10%	-14.22%	42.26%	-	-
Horiz. %	140.01%	139.68%	102.11%	98.73%	122.04%	142.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	145,892	143,448	131,813	134,624	142,823	147,098	81,844	47.06%
YoY %	1.70%	8.83%	-2.09%	-5.74%	-2.91%	79.73%	-	-
Horiz. %	178.26%	175.27%	161.05%	164.49%	174.51%	179.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.75%	18.45%	15.29%	15.37%	4.00%	-2.27%	-1.39%	-
YoY %	-3.79%	20.67%	-0.52%	284.25%	276.21%	-63.31%	-	-
Horiz. %	-1,276.98%	-1,327.34%	-1,100.00%	-1,105.76%	-287.77%	163.31%	100.00%	-
Total Cost	1,411,542	1,496,562	2,323,440	3,283,566	3,912,591	4,450,738	4,512,404	-53.95%
YoY %	-5.68%	-35.59%	-29.24%	-16.08%	-12.09%	-1.37%	-	-
Horiz. %	31.28%	33.17%	51.49%	72.77%	86.71%	98.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,349,605	790,377	1,220,904	1,243,154	1,240,850	1,286,273	1,264,247	4.45%
YoY %	70.75%	-35.26%	-1.79%	0.19%	-3.53%	1.74%	-	-
Horiz. %	106.75%	62.52%	96.57%	98.33%	98.15%	101.74%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	78,859	78,859	78,555	78,555	78,350	78,350	74,392	3.96%
YoY %	0.00%	0.39%	0.00%	0.26%	0.00%	5.32%	-	-
Horiz. %	106.00%	106.00%	105.60%	105.60%	105.32%	105.32%	100.00%	-
Div Payout %	54.05%	54.97%	59.60%	58.35%	54.86%	53.26%	90.90%	-
YoY %	-1.67%	-7.77%	2.14%	6.36%	3.00%	-41.41%	-	-
Horiz. %	59.46%	60.47%	65.57%	64.19%	60.35%	58.59%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	1,349,605	790,377	1,220,904	1,243,154	1,240,850	1,286,273	1,264,247	4.45%
YoY %	70.75%	-35.26%	-1.79%	0.19%	-3.53%	1.74%	-	-
Horiz. %	106.75%	62.52%	96.57%	98.33%	98.15%	101.74%	100.00%	-
NOSH	793,885	790,377	787,680	786,806	785,348	784,313	785,247	0.73%
YoY %	0.44%	0.34%	0.11%	0.19%	0.13%	-0.12%	-	-
Horiz. %	101.10%	100.65%	100.31%	100.20%	100.01%	99.88%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	13.08%	12.40%	6.25%	4.36%	4.52%	4.63%	3.25%	-
YoY %	5.48%	98.40%	43.35%	-3.54%	-2.38%	42.46%	-	-
Horiz. %	402.46%	381.54%	192.31%	134.15%	139.08%	142.46%	100.00%	-
ROE	10.81%	18.15%	10.80%	10.83%	11.51%	11.44%	6.47%	-
YoY %	-40.44%	68.06%	-0.28%	-5.91%	0.61%	76.82%	-	-
Horiz. %	167.08%	280.53%	166.92%	167.39%	177.90%	176.82%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	204.56	216.16	314.64	436.37	521.78	594.99	593.97	-50.89%
YoY %	-5.37%	-31.30%	-27.90%	-16.37%	-12.30%	0.17%	-	-
Horiz. %	34.44%	36.39%	52.97%	73.47%	87.85%	100.17%	100.00%	-
EPS	18.38	18.15	16.73	17.11	18.19	18.76	10.42	46.03%
YoY %	1.27%	8.49%	-2.22%	-5.94%	-3.04%	80.04%	-	-
Horiz. %	176.39%	174.18%	160.56%	164.20%	174.57%	180.04%	100.00%	-
DPS	10.00	10.00	10.00	10.00	10.00	10.00	9.50	3.48%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	5.26%	-	-
Horiz. %	105.26%	105.26%	105.26%	105.26%	105.26%	105.26%	100.00%	-
NAPS	1.70	1.00	1.55	1.58	1.58	1.64	1.61	3.69%
YoY %	70.00%	-35.48%	-1.90%	0.00%	-3.66%	1.86%	-	-
Horiz. %	105.59%	62.11%	96.27%	98.14%	98.14%	101.86%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 786,806
RPS	114.52	120.47	174.76	242.10	288.95	329.06	328.89	-50.53%
YoY %	-4.94%	-31.07%	-27.81%	-16.21%	-12.19%	0.05%	-	-
Horiz. %	34.82%	36.63%	53.14%	73.61%	87.86%	100.05%	100.00%	-
EPS	10.29	10.12	9.29	9.49	10.07	10.37	5.77	47.11%
YoY %	1.68%	8.93%	-2.11%	-5.76%	-2.89%	79.72%	-	-
Horiz. %	178.34%	175.39%	161.01%	164.47%	174.52%	179.72%	100.00%	-
DPS	5.56	5.56	5.54	5.54	5.52	5.52	5.25	3.90%
YoY %	0.00%	0.36%	0.00%	0.36%	0.00%	5.14%	-	-
Horiz. %	105.90%	105.90%	105.52%	105.52%	105.14%	105.14%	100.00%	-
NAPS	0.9517	0.5573	0.8609	0.8766	0.875	0.907	0.8915	4.45%
YoY %	70.77%	-35.27%	-1.79%	0.18%	-3.53%	1.74%	-	-
Horiz. %	106.75%	62.51%	96.57%	98.33%	98.15%	101.74%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	3.04	3.19	3.05	2.74	2.75	2.60	2.80	-
P/RPS	1.49	1.48	0.97	0.63	0.53	0.44	0.47	115.95%
YoY %	0.68%	52.58%	53.97%	18.87%	20.45%	-6.38%	-	-
Horiz. %	317.02%	314.89%	206.38%	134.04%	112.77%	93.62%	100.00%	-
P/EPS	16.54	17.58	18.23	16.01	15.12	13.86	26.86	-27.64%
YoY %	-5.92%	-3.57%	13.87%	5.89%	9.09%	-48.40%	-	-
Horiz. %	61.58%	65.45%	67.87%	59.61%	56.29%	51.60%	100.00%	-
EY	6.05	5.69	5.49	6.24	6.61	7.21	3.72	38.33%
YoY %	6.33%	3.64%	-12.02%	-5.60%	-8.32%	93.82%	-	-
Horiz. %	162.63%	152.96%	147.58%	167.74%	177.69%	193.82%	100.00%	-
DY	3.29	3.13	3.28	3.65	3.64	3.85	3.39	-1.97%
YoY %	5.11%	-4.57%	-10.14%	0.27%	-5.45%	13.57%	-	-
Horiz. %	97.05%	92.33%	96.76%	107.67%	107.37%	113.57%	100.00%	-
P/NAPS	1.79	3.19	1.97	1.73	1.74	1.59	1.74	1.90%
YoY %	-43.89%	61.93%	13.87%	-0.57%	9.43%	-8.62%	-	-
Horiz. %	102.87%	183.33%	113.22%	99.43%	100.00%	91.38%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/05/11	25/02/11	18/11/10	19/08/10	21/05/10	24/02/10	18/11/09	-
Price	3.04	2.89	3.02	2.82	2.57	2.65	2.66	-
P/RPS	1.49	1.34	0.96	0.65	0.49	0.45	0.45	122.31%
YoY %	11.19%	39.58%	47.69%	32.65%	8.89%	0.00%	-	-
Horiz. %	331.11%	297.78%	213.33%	144.44%	108.89%	100.00%	100.00%	-
P/EPS	16.54	15.92	18.05	16.48	14.13	14.13	25.52	-25.12%
YoY %	3.89%	-11.80%	9.53%	16.63%	0.00%	-44.63%	-	-
Horiz. %	64.81%	62.38%	70.73%	64.58%	55.37%	55.37%	100.00%	-
EY	6.05	6.28	5.54	6.07	7.08	7.08	3.92	33.58%
YoY %	-3.66%	13.36%	-8.73%	-14.27%	0.00%	80.61%	-	-
Horiz. %	154.34%	160.20%	141.33%	154.85%	180.61%	180.61%	100.00%	-
DY	3.29	3.46	3.31	3.55	3.89	3.77	3.57	-5.30%
YoY %	-4.91%	4.53%	-6.76%	-8.74%	3.18%	5.60%	-	-
Horiz. %	92.16%	96.92%	92.72%	99.44%	108.96%	105.60%	100.00%	-
P/NAPS	1.79	2.89	1.95	1.78	1.63	1.62	1.65	5.58%
YoY %	-38.06%	48.21%	9.55%	9.20%	0.62%	-1.82%	-	-
Horiz. %	108.48%	175.15%	118.18%	107.88%	98.79%	98.18%	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