[WCT] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	1,827,370	4,293,820	3,724,988	2,638,078	736,708	778,146	810,236	14.50%
YoY %	-57.44%	15.27%	41.20%	258.09%	-5.33%	-3.96%	-	-
Horiz. %	225.54%	529.95%	459.74%	325.59%	90.93%	96.04%	100.00%	-
PBT	211,578	279,696	321,014	261,700	123,118	142,240	125,076	9.15%
YoY %	-24.35%	-12.87%	22.66%	112.56%	-13.44%	13.72%	-	-
Horiz. %	169.16%	223.62%	256.66%	209.23%	98.43%	113.72%	100.00%	-
Tax	-61,306	2,682	-38,352	-64,488	-34,224	-37,132	-41,706	6.62%
YoY %	-2,385.83%	106.99%	40.53%	-88.43%	7.83%	10.97%	-	-
Horiz. %	147.00%	-6.43%	91.96%	154.63%	82.06%	89.03%	100.00%	-
NP	150,272	282,378	282,662	197,212	88,894	105,108	83,370	10.31%
YoY %	-46.78%	-0.10%	43.33%	121.85%	-15.43%	26.07%	-	-
Horiz. %	180.25%	338.70%	339.05%	236.55%	106.63%	126.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,404	162,352	200,846	121,948	75,726	93,888	83,686	8.61%
YoY %	-15.37%	-19.17%	64.70%	61.04%	-19.34%	12.19%	-	-
Horiz. %	164.19%	194.00%	240.00%	145.72%	90.49%	112.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.98%	-0.96%	11.95%	24.64%	27.80%	26.11%	33.34%	-
YoY %	3,118.75%	-108.03%	-51.50%	-11.37%	6.47%	-21.69%	-	-
Horiz. %	86.92%	-2.88%	35.84%	73.91%	83.38%	78.31%	100.00%	-
Total Cost	1,677,098	4,011,442	3,442,326	2,440,866	647,814	673,038	726,866	14.94%
YoY %	-58.19%	16.53%	41.03%	276.79%	-3.75%	-7.41%	-	-
Horiz. %	230.73%	551.88%	473.58%	335.81%	89.12%	92.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,241,981	1,291,614	1,167,887	664,687	563,690	393,935	438,638	18.93%
YoY %	-3.84%	10.59%	75.70%	17.92%	43.09%	-10.19%	-	-
Horiz. %	283.14%	294.46%	266.25%	151.53%	128.51%	89.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	78,606	78,279	76,834	33,234	31,907	19,696	17,522	28.40%
YoY %	0.42%	1.88%	131.19%	4.16%	62.00%	12.41%	-	-
Horiz. %	448.61%	446.75%	438.50%	189.67%	182.10%	112.41%	100.00%	-
Div Payout %	57.21%	48.22%	38.26%	27.25%	42.13%	20.98%	20.94%	-
YoY %	18.64%	26.03%	40.40%	-35.32%	100.81%	0.19%	-	-
Horiz. %	273.21%	230.28%	182.71%	130.13%	201.19%	100.19%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	1,241,981	1,291,614	1,167,887	664,687	563,690	393,935	438,638	18.93%
YoY %	-3.84%	10.59%	75.70%	17.92%	43.09%	-10.19%	-	-
Horiz. %	283.14%	294.46%	266.25%	151.53%	128.51%	89.81%	100.00%	-
NOSH	786,064	782,796	768,347	221,562	212,713	131,311	116,814	37.38%
YoY %	0.42%	1.88%	246.79%	4.16%	61.99%	12.41%	-	-
Horiz. %	672.92%	670.12%	657.75%	189.67%	182.10%	112.41%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	8.22%	6.58%	7.59%	7.48%	12.07%	13.51%	10.29%	-
YoY %	24.92%	-13.31%	1.47%	-38.03%	-10.66%	31.29%	-	-
Horiz. %	79.88%	63.95%	73.76%	72.69%	117.30%	131.29%	100.00%	-
ROE	11.06%	12.57%	17.20%	18.35%	13.43%	23.83%	19.08%	-
YoY %	-12.01%	-26.92%	-6.27%	36.63%	-43.64%	24.90%	-	-
Horiz. %	57.97%	65.88%	90.15%	96.17%	70.39%	124.90%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	232.47	548.52	484.81	1,190.67	346.34	592.59	693.61	-16.64%
YoY %	-57.62%	13.14%	-59.28%	243.79%	-41.55%	-14.56%	-	-
Horiz. %	33.52%	79.08%	69.90%	171.66%	49.93%	85.44%	100.00%	-
EPS	17.48	20.74	26.14	55.04	35.60	48.90	71.64	-20.94%
YoY %	-15.72%	-20.66%	-52.51%	54.61%	-27.20%	-31.74%	-	-
Horiz. %	24.40%	28.95%	36.49%	76.83%	49.69%	68.26%	100.00%	-
DPS	10.00	10.00	10.00	15.00	15.00	15.00	15.00	-6.53%
YoY %	0.00%	0.00%	-33.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	66.67%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.58	1.65	1.52	3.00	2.65	3.00	3.755	-13.42%
YoY %	-4.24%	8.55%	-49.33%	13.21%	-11.67%	-20.11%	-	-
Horiz. %	42.08%	43.94%	40.48%	79.89%	70.57%	79.89%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 225,273
RPS	128.86	302.78	262.67	186.02	51.95	54.87	57.13	14.51%
YoY %	-57.44%	15.27%	41.21%	258.08%	-5.32%	-3.96%	-	-
Horiz. %	225.56%	529.98%	459.78%	325.61%	90.93%	96.04%	100.00%	-
EPS	9.69	11.45	14.16	8.60	5.34	6.62	5.90	8.61%
YoY %	-15.37%	-19.14%	64.65%	61.05%	-19.34%	12.20%	-	-
Horiz. %	164.24%	194.07%	240.00%	145.76%	90.51%	112.20%	100.00%	-
DPS	5.54	5.52	5.42	2.34	2.25	1.39	1.24	28.32%
YoY %	0.36%	1.85%	131.62%	4.00%	61.87%	12.10%	-	-
Horiz. %	446.77%	445.16%	437.10%	188.71%	181.45%	112.10%	100.00%	-
NAPS	0.8758	0.9108	0.8235	0.4687	0.3975	0.2778	0.3093	18.93%
YoY %	-3.84%	10.60%	75.70%	17.91%	43.09%	-10.18%	-	-
Horiz. %	283.16%	294.47%	266.25%	151.54%	128.52%	89.82%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	2.74	2.09	3.06	3.97	1.57	1.50	2.60	-
P/RPS	1.18	0.38	0.63	0.33	0.45	0.25	0.37	21.31%
YoY %	210.53%	-39.68%	90.91%	-26.67%	80.00%	-32.43%	-	-
Horiz. %	318.92%	102.70%	170.27%	89.19%	121.62%	67.57%	100.00%	-
P/EPS	15.68	10.08	11.71	7.21	4.41	2.10	3.63	27.60%
YoY %	55.56%	-13.92%	62.41%	63.49%	110.00%	-42.15%	-	-
Horiz. %	431.96%	277.69%	322.59%	198.62%	121.49%	57.85%	100.00%	-
EY	6.38	9.92	8.54	13.86	22.68	47.67	27.55	-21.62%
YoY %	-35.69%	16.16%	-38.38%	-38.89%	-52.42%	73.03%	-	-
Horiz. %	23.16%	36.01%	31.00%	50.31%	82.32%	173.03%	100.00%	-
DY	3.65	4.78	3.27	3.78	9.55	10.00	5.77	-7.34%
YoY %	-23.64%	46.18%	-13.49%	-60.42%	-4.50%	73.31%	-	-
Horiz. %	63.26%	82.84%	56.67%	65.51%	165.51%	173.31%	100.00%	-
P/NAPS	1.73	1.27	2.01	1.32	0.59	0.50	0.69	16.54%
YoY %	36.22%	-36.82%	52.27%	123.73%	18.00%	-27.54%	-	-
Horiz. %	250.72%	184.06%	291.30%	191.30%	85.51%	72.46%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	18/08/09	14/08/08	29/08/07	28/08/06	29/08/05	27/08/04	-
Price	2.82	2.62	3.10	3.00	1.66	1.65	2.17	-
P/RPS	1.21	0.48	0.64	0.25	0.48	0.28	0.31	25.46%
YoY %	152.08%	-25.00%	156.00%	-47.92%	71.43%	-9.68%	-	-
Horiz. %	390.32%	154.84%	206.45%	80.65%	154.84%	90.32%	100.00%	-
P/EPS	16.13	12.63	11.86	5.45	4.66	2.31	3.03	32.12%
YoY %	27.71%	6.49%	117.61%	16.95%	101.73%	-23.76%	-	-
Horiz. %	532.34%	416.83%	391.42%	179.87%	153.80%	76.24%	100.00%	-
EY	6.20	7.92	8.43	18.35	21.45	43.33	33.01	-24.31%
YoY %	-21.72%	-6.05%	-54.06%	-14.45%	-50.50%	31.26%	-	-
Horiz. %	18.78%	23.99%	25.54%	55.59%	64.98%	131.26%	100.00%	-
DY	3.55	3.82	3.23	5.00	9.04	9.09	6.91	-10.50%
YoY %	-7.07%	18.27%	-35.40%	-44.69%	-0.55%	31.55%	-	-
Horiz. %	51.37%	55.28%	46.74%	72.36%	130.82%	131.55%	100.00%	-
P/NAPS	1.78	1.59	2.04	1.00	0.63	0.55	0.58	20.53%
YoY %	11.95%	-22.06%	104.00%	58.73%	14.55%	-5.17%	-	-
Horiz. %	306.90%	274.14%	351.72%	172.41%	108.62%	94.83%	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