[WCT] QoQ TTM Result on 31-Dec-2003 [#4]

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
TTM Result
Revenue	776,474	847,132	926,813	910,110	878,128	830,335	740,261	3.22%
YoY %	-8.34%	-8.60%	1.84%	3.64%	5.76%	12.17%	-	-
Horiz. %	104.89%	114.44%	125.20%	122.94%	118.62%	112.17%	100.00%	-
PBT	79,330	116,222	110,436	104,589	96,975	86,371	84,401	-4.03%
YoY %	-31.74%	5.24%	5.59%	7.85%	12.28%	2.33%	-	-
Horiz. %	93.99%	137.70%	130.85%	123.92%	114.90%	102.33%	100.00%	-
Tax	-34,984	-37,600	-31,427	-29,045	-26,556	-22,334	-23,714	29.49%
YoY %	6.96%	-19.64%	-8.20%	-9.37%	-18.90%	5.82%	-	-
Horiz. %	147.52%	158.56%	132.53%	122.48%	111.98%	94.18%	100.00%	-
NP	44,346	78,622	79,009	75,544	70,419	64,037	60,687	-18.82%
YoY %	-43.60%	-0.49%	4.59%	7.28%	9.97%	5.52%	-	-
Horiz. %	73.07%	129.55%	130.19%	124.48%	116.04%	105.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,346	78,622	79,595	76,130	71,060	65,820	62,470	-20.37%
YoY %	-43.60%	-1.22%	4.55%	7.13%	7.96%	5.36%	-	-
Horiz. %	70.99%	125.86%	127.41%	121.87%	113.75%	105.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.10%	32.35%	28.46%	27.77%	27.38%	25.86%	28.10%	-
YoY %	36.32%	13.67%	2.48%	1.42%	5.88%	-7.97%	-	-
Horiz. %	156.94%	115.12%	101.28%	98.83%	97.44%	92.03%	100.00%	-
Total Cost	732,128	768,510	847,804	834,566	807,709	766,298	679,574	5.07%
YoY %	-4.73%	-9.35%	1.59%	3.33%	5.40%	12.76%	-	-
Horiz. %	107.73%	113.09%	124.76%	122.81%	118.86%	112.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	433,844	445,417	414,010	381,631	363,781	316,800	285,579	32.05%
YoY %	-2.60%	7.59%	8.48%	4.91%	14.83%	10.93%	-	-
Horiz. %	151.92%	155.97%	144.97%	133.63%	127.38%	110.93%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Dividend
Div	26,004	25,364	23,787	23,787	14,446	14,446	13,847	52.03%
YoY %	2.52%	6.63%	0.00%	64.66%	0.00%	4.33%	-	-
Horiz. %	187.80%	183.17%	171.78%	171.78%	104.33%	104.33%	100.00%	-
Div Payout %	58.64%	32.26%	29.89%	31.25%	20.33%	21.95%	22.17%	-
YoY %	81.77%	7.93%	-4.35%	53.71%	-7.38%	-0.99%	-	-
Horiz. %	264.50%	145.51%	134.82%	140.96%	91.70%	99.01%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Equity
Net Worth	433,844	445,417	414,010	381,631	363,781	316,800	285,579	32.05%
YoY %	-2.60%	7.59%	8.48%	4.91%	14.83%	10.93%	-	-
Horiz. %	151.92%	155.97%	144.97%	133.63%	127.38%	110.93%	100.00%	-
NOSH	117,767	118,619	115,002	110,336	109,237	97,588	96,025	14.53%
YoY %	-0.72%	3.15%	4.23%	1.01%	11.94%	1.63%	-	-
Horiz. %	122.64%	123.53%	119.76%	114.90%	113.76%	101.63%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Ratio Analysis
NP Margin	5.71%	9.28%	8.52%	8.30%	8.02%	7.71%	8.20%	-
YoY %	-38.47%	8.92%	2.65%	3.49%	4.02%	-5.98%	-	-
Horiz. %	69.63%	113.17%	103.90%	101.22%	97.80%	94.02%	100.00%	-
ROE	10.22%	17.65%	19.23%	19.95%	19.53%	20.78%	21.87%	-
YoY %	-42.10%	-8.22%	-3.61%	2.15%	-6.02%	-4.98%	-	-
Horiz. %	46.73%	80.70%	87.93%	91.22%	89.30%	95.02%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Per Share
RPS	659.33	714.16	805.90	824.85	803.87	850.86	770.90	-9.87%
YoY %	-7.68%	-11.38%	-2.30%	2.61%	-5.52%	10.37%	-	-
Horiz. %	85.53%	92.64%	104.54%	107.00%	104.28%	110.37%	100.00%	-
EPS	37.66	66.28	69.21	69.00	65.05	67.45	65.06	-30.47%
YoY %	-43.18%	-4.23%	0.30%	6.07%	-3.56%	3.67%	-	-
Horiz. %	57.89%	101.88%	106.38%	106.06%	99.98%	103.67%	100.00%	-
DPS	22.08	21.38	20.68	21.56	13.22	14.80	14.42	32.74%
YoY %	3.27%	3.38%	-4.08%	63.09%	-10.68%	2.64%	-	-
Horiz. %	153.12%	148.27%	143.41%	149.51%	91.68%	102.64%	100.00%	-
NAPS	3.6839	3.755	3.60	3.4588	3.3302	3.2463	2.974	15.29%
YoY %	-1.89%	4.31%	4.08%	3.86%	2.58%	9.16%	-	-
Horiz. %	123.87%	126.26%	121.05%	116.30%	111.98%	109.16%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 110,336
RPS	54.75	59.73	65.35	64.18	61.92	58.55	52.20	3.22%
YoY %	-8.34%	-8.60%	1.82%	3.65%	5.76%	12.16%	-	-
Horiz. %	104.89%	114.43%	125.19%	122.95%	118.62%	112.16%	100.00%	-
EPS	3.13	5.54	5.61	5.37	5.01	4.64	4.41	-20.38%
YoY %	-43.50%	-1.25%	4.47%	7.19%	7.97%	5.22%	-	-
Horiz. %	70.98%	125.62%	127.21%	121.77%	113.61%	105.22%	100.00%	-
DPS	1.83	1.79	1.68	1.68	1.02	1.02	0.98	51.46%
YoY %	2.23%	6.55%	0.00%	64.71%	0.00%	4.08%	-	-
Horiz. %	186.73%	182.65%	171.43%	171.43%	104.08%	104.08%	100.00%	-
NAPS	0.3059	0.3141	0.2919	0.2691	0.2565	0.2234	0.2014	32.03%
YoY %	-2.61%	7.61%	8.47%	4.91%	14.82%	10.92%	-	-
Horiz. %	151.89%	155.96%	144.94%	133.61%	127.36%	110.92%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	-
Price	2.25	2.60	2.95	2.88	2.83	2.42	2.30	-
P/RPS	0.34	0.36	0.37	0.35	0.35	0.28	0.30	8.67%
YoY %	-5.56%	-2.70%	5.71%	0.00%	25.00%	-6.67%	-	-
Horiz. %	113.33%	120.00%	123.33%	116.67%	116.67%	93.33%	100.00%	-
P/EPS	5.98	3.92	4.26	4.17	4.35	3.59	3.54	41.70%
YoY %	52.55%	-7.98%	2.16%	-4.14%	21.17%	1.41%	-	-
Horiz. %	168.93%	110.73%	120.34%	117.80%	122.88%	101.41%	100.00%	-
EY	16.74	25.49	23.46	23.96	22.99	27.87	28.29	-29.45%
YoY %	-34.33%	8.65%	-2.09%	4.22%	-17.51%	-1.48%	-	-
Horiz. %	59.17%	90.10%	82.93%	84.69%	81.27%	98.52%	100.00%	-
DY	9.81	8.22	7.01	7.49	4.67	6.12	6.27	34.66%
YoY %	19.34%	17.26%	-6.41%	60.39%	-23.69%	-2.39%	-	-
Horiz. %	156.46%	131.10%	111.80%	119.46%	74.48%	97.61%	100.00%	-
P/NAPS	0.61	0.69	0.82	0.83	0.85	0.75	0.77	-14.34%
YoY %	-11.59%	-15.85%	-1.20%	-2.35%	13.33%	-2.60%	-	-
Horiz. %	79.22%	89.61%	106.49%	107.79%	110.39%	97.40%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	25/11/04	27/08/04	20/05/04	26/02/04	30/12/03	25/08/03	28/05/03	-
Price	2.27	2.17	2.55	2.88	2.83	2.85	2.37	-
P/RPS	0.34	0.30	0.32	0.35	0.35	0.33	0.31	6.33%
YoY %	13.33%	-6.25%	-8.57%	0.00%	6.06%	6.45%	-	-
Horiz. %	109.68%	96.77%	103.23%	112.90%	112.90%	106.45%	100.00%	-
P/EPS	6.03	3.27	3.68	4.17	4.35	4.23	3.64	39.87%
YoY %	84.40%	-11.14%	-11.75%	-4.14%	2.84%	16.21%	-	-
Horiz. %	165.66%	89.84%	101.10%	114.56%	119.51%	116.21%	100.00%	-
EY	16.59	30.54	27.14	23.96	22.99	23.67	27.45	-28.45%
YoY %	-45.68%	12.53%	13.27%	4.22%	-2.87%	-13.77%	-	-
Horiz. %	60.44%	111.26%	98.87%	87.29%	83.75%	86.23%	100.00%	-
DY	9.73	9.85	8.11	7.49	4.67	5.19	6.08	36.69%
YoY %	-1.22%	21.45%	8.28%	60.39%	-10.02%	-14.64%	-	-
Horiz. %	160.03%	162.01%	133.39%	123.19%	76.81%	85.36%	100.00%	-
P/NAPS	0.62	0.58	0.71	0.83	0.85	0.88	0.80	-15.58%
YoY %	6.90%	-18.31%	-14.46%	-2.35%	-3.41%	10.00%	-	-
Horiz. %	77.50%	72.50%	88.75%	103.75%	106.25%	110.00%	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