[WCT] QoQ TTM Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	4,666,602	4,664,140	4,093,413	3,857,649	3,808,997	3,435,720	3,325,156	25.27%
YoY %	0.05%	13.94%	6.11%	1.28%	10.86%	3.33%	-	-
Horiz. %	140.34%	140.27%	123.10%	116.01%	114.55%	103.33%	100.00%	-
PBT	211,078	149,650	138,181	151,537	158,840	284,986	313,187	-23.07%
YoY %	41.05%	8.30%	-8.81%	-4.60%	-44.26%	-9.00%	-	-
Horiz. %	67.40%	47.78%	44.12%	48.39%	50.72%	91.00%	100.00%	-
Tax	4,786	2,086	7,465	-3,603	-13,052	-33,457	-41,336	-
YoY %	129.43%	-72.06%	307.19%	72.40%	60.99%	19.06%	-	-
Horiz. %	-11.58%	-5.05%	-18.06%	8.72%	31.58%	80.94%	100.00%	-
NP	215,864	151,736	145,646	147,934	145,788	251,529	271,851	-14.21%
YoY %	42.26%	4.18%	-1.55%	1.47%	-42.04%	-7.48%	-	-
Horiz. %	79.41%	55.82%	53.58%	54.42%	53.63%	92.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	147,098	81,844	82,523	85,408	101,770	182,416	187,311	-14.84%
YoY %	79.73%	-0.82%	-3.38%	-16.08%	-44.21%	-2.61%	-	-
Horiz. %	78.53%	43.69%	44.06%	45.60%	54.33%	97.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-2.27%	-1.39%	-5.40%	2.38%	8.22%	11.74%	13.20%	-
YoY %	-63.31%	74.26%	-326.89%	-71.05%	-29.98%	-11.06%	-	-
Horiz. %	-17.20%	-10.53%	-40.91%	18.03%	62.27%	88.94%	100.00%	-
Total Cost	4,450,738	4,512,404	3,947,767	3,709,715	3,663,209	3,184,191	3,053,305	28.47%
YoY %	-1.37%	14.30%	6.42%	1.27%	15.04%	4.29%	-	-
Horiz. %	145.77%	147.79%	129.29%	121.50%	119.98%	104.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,286,273	1,264,247	1,291,463	1,252,630	1,183,083	1,197,691	1,189,419	5.34%
YoY %	1.74%	-2.11%	3.10%	5.88%	-1.22%	0.70%	-	-
Horiz. %	108.14%	106.29%	108.58%	105.31%	99.47%	100.70%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	78,350	74,392	74,392	74,383	74,383	53,821	76,767	1.36%
YoY %	5.32%	0.00%	0.01%	0.00%	38.20%	-29.89%	-	-
Horiz. %	102.06%	96.91%	96.91%	96.89%	96.89%	70.11%	100.00%	-
Div Payout %	53.26%	90.90%	90.15%	87.09%	73.09%	29.50%	40.98%	-
YoY %	-41.41%	0.83%	3.51%	19.15%	147.76%	-28.01%	-	-
Horiz. %	129.97%	221.82%	219.99%	212.52%	178.36%	71.99%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	1,286,273	1,264,247	1,291,463	1,252,630	1,183,083	1,197,691	1,189,419	5.34%
YoY %	1.74%	-2.11%	3.10%	5.88%	-1.22%	0.70%	-	-
Horiz. %	108.14%	106.29%	108.58%	105.31%	99.47%	100.70%	100.00%	-
NOSH	784,313	785,247	782,705	782,894	783,498	782,804	782,513	0.15%
YoY %	-0.12%	0.32%	-0.02%	-0.08%	0.09%	0.04%	-	-
Horiz. %	100.23%	100.35%	100.02%	100.05%	100.13%	100.04%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	4.63%	3.25%	3.56%	3.83%	3.83%	7.32%	8.18%	-
YoY %	42.46%	-8.71%	-7.05%	0.00%	-47.68%	-10.51%	-	-
Horiz. %	56.60%	39.73%	43.52%	46.82%	46.82%	89.49%	100.00%	-
ROE	11.44%	6.47%	6.39%	6.82%	8.60%	15.23%	15.75%	-
YoY %	76.82%	1.25%	-6.30%	-20.70%	-43.53%	-3.30%	-	-
Horiz. %	72.63%	41.08%	40.57%	43.30%	54.60%	96.70%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	594.99	593.97	522.98	492.74	486.15	438.90	424.93	25.08%
YoY %	0.17%	13.57%	6.14%	1.36%	10.77%	3.29%	-	-
Horiz. %	140.02%	139.78%	123.07%	115.96%	114.41%	103.29%	100.00%	-
EPS	18.76	10.42	10.54	10.91	12.99	23.30	23.94	-14.96%
YoY %	80.04%	-1.14%	-3.39%	-16.01%	-44.25%	-2.67%	-	-
Horiz. %	78.36%	43.53%	44.03%	45.57%	54.26%	97.33%	100.00%	-
DPS	10.00	9.50	9.50	9.50	9.49	6.88	9.81	1.28%
YoY %	5.26%	0.00%	0.00%	0.11%	37.94%	-29.87%	-	-
Horiz. %	101.94%	96.84%	96.84%	96.84%	96.74%	70.13%	100.00%	-
NAPS	1.64	1.61	1.65	1.60	1.51	1.53	1.52	5.18%
YoY %	1.86%	-2.42%	3.12%	5.96%	-1.31%	0.66%	-	-
Horiz. %	107.89%	105.92%	108.55%	105.26%	99.34%	100.66%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 782,894
RPS	299.18	299.02	262.43	247.31	244.20	220.26	213.18	25.27%
YoY %	0.05%	13.94%	6.11%	1.27%	10.87%	3.32%	-	-
Horiz. %	140.34%	140.27%	123.10%	116.01%	114.55%	103.32%	100.00%	-
EPS	9.43	5.25	5.29	5.48	6.52	11.69	12.01	-14.85%
YoY %	79.62%	-0.76%	-3.47%	-15.95%	-44.23%	-2.66%	-	-
Horiz. %	78.52%	43.71%	44.05%	45.63%	54.29%	97.34%	100.00%	-
DPS	5.02	4.77	4.77	4.77	4.77	3.45	4.92	1.34%
YoY %	5.24%	0.00%	0.00%	0.00%	38.26%	-29.88%	-	-
Horiz. %	102.03%	96.95%	96.95%	96.95%	96.95%	70.12%	100.00%	-
NAPS	0.8246	0.8105	0.828	0.8031	0.7585	0.7678	0.7625	5.34%
YoY %	1.74%	-2.11%	3.10%	5.88%	-1.21%	0.70%	-	-
Horiz. %	108.14%	106.30%	108.59%	105.32%	99.48%	100.70%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.60	2.80	2.09	1.08	1.52	2.60	3.06	-
P/RPS	0.44	0.47	0.40	0.22	0.31	0.59	0.72	-27.92%
YoY %	-6.38%	17.50%	81.82%	-29.03%	-47.46%	-18.06%	-	-
Horiz. %	61.11%	65.28%	55.56%	30.56%	43.06%	81.94%	100.00%	-
P/EPS	13.86	26.86	19.82	9.90	11.70	11.16	12.78	5.54%
YoY %	-48.40%	35.52%	100.20%	-15.38%	4.84%	-12.68%	-	-
Horiz. %	108.45%	210.17%	155.09%	77.46%	91.55%	87.32%	100.00%	-
EY	7.21	3.72	5.04	10.10	8.55	8.96	7.82	-5.25%
YoY %	93.82%	-26.19%	-50.10%	18.13%	-4.58%	14.58%	-	-
Horiz. %	92.20%	47.57%	64.45%	129.16%	109.34%	114.58%	100.00%	-
DY	3.85	3.39	4.55	8.80	6.25	2.64	3.21	12.84%
YoY %	13.57%	-25.49%	-48.30%	40.80%	136.74%	-17.76%	-	-
Horiz. %	119.94%	105.61%	141.74%	274.14%	194.70%	82.24%	100.00%	-
P/NAPS	1.59	1.74	1.27	0.68	1.01	1.70	2.01	-14.43%
YoY %	-8.62%	37.01%	86.76%	-32.67%	-40.59%	-15.42%	-	-
Horiz. %	79.10%	86.57%	63.18%	33.83%	50.25%	84.58%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	18/11/09	18/08/09	21/05/09	26/02/09	13/11/08	14/08/08	-
Price	2.65	2.66	2.62	1.98	1.07	1.78	3.10	-
P/RPS	0.45	0.45	0.50	0.40	0.22	0.41	0.73	-27.50%
YoY %	0.00%	-10.00%	25.00%	81.82%	-46.34%	-43.84%	-	-
Horiz. %	61.64%	61.64%	68.49%	54.79%	30.14%	56.16%	100.00%	-
P/EPS	14.13	25.52	24.85	18.15	8.24	7.64	12.95	5.96%
YoY %	-44.63%	2.70%	36.91%	120.27%	7.85%	-41.00%	-	-
Horiz. %	109.11%	197.07%	191.89%	140.15%	63.63%	59.00%	100.00%	-
EY	7.08	3.92	4.02	5.51	12.14	13.09	7.72	-5.59%
YoY %	80.61%	-2.49%	-27.04%	-54.61%	-7.26%	69.56%	-	-
Horiz. %	91.71%	50.78%	52.07%	71.37%	157.25%	169.56%	100.00%	-
DY	3.77	3.57	3.63	4.80	8.87	3.86	3.16	12.45%
YoY %	5.60%	-1.65%	-24.38%	-45.89%	129.79%	22.15%	-	-
Horiz. %	119.30%	112.97%	114.87%	151.90%	280.70%	122.15%	100.00%	-
P/NAPS	1.62	1.65	1.59	1.24	0.71	1.16	2.04	-14.20%
YoY %	-1.82%	3.77%	28.23%	74.65%	-38.79%	-43.14%	-	-
Horiz. %	79.41%	80.88%	77.94%	60.78%	34.80%	56.86%	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