[WCT] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	1,946,924	1,476,766	1,383,096	1,827,370	4,293,820	3,724,988	2,638,078	-4.93%
YoY %	31.84%	6.77%	-24.31%	-57.44%	15.27%	41.20%	-	-
Horiz. %	73.80%	55.98%	52.43%	69.27%	162.76%	141.20%	100.00%	-
PBT	257,862	199,038	200,694	211,578	279,696	321,014	261,700	-0.24%
YoY %	29.55%	-0.83%	-5.14%	-24.35%	-12.87%	22.66%	-	-
Horiz. %	98.53%	76.06%	76.69%	80.85%	106.88%	122.66%	100.00%	-
Tax	-67,186	-45,514	-45,492	-61,306	2,682	-38,352	-64,488	0.68%
YoY %	-47.62%	-0.05%	25.80%	-2,385.83%	106.99%	40.53%	-	-
Horiz. %	104.18%	70.58%	70.54%	95.07%	-4.16%	59.47%	100.00%	-
NP	190,676	153,524	155,202	150,272	282,378	282,662	197,212	-0.55%
YoY %	24.20%	-1.08%	3.28%	-46.78%	-0.10%	43.33%	-	-
Horiz. %	96.69%	77.85%	78.70%	76.20%	143.18%	143.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	199,720	159,066	150,362	137,404	162,352	200,846	121,948	8.56%
YoY %	25.56%	5.79%	9.43%	-15.37%	-19.17%	64.70%	-	-
Horiz. %	163.77%	130.44%	123.30%	112.67%	133.13%	164.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.06%	22.87%	22.67%	28.98%	-0.96%	11.95%	24.64%	-
YoY %	13.95%	0.88%	-21.77%	3,118.75%	-108.03%	-51.50%	-	-
Horiz. %	105.76%	92.82%	92.00%	117.61%	-3.90%	48.50%	100.00%	-
Total Cost	1,756,248	1,323,242	1,227,894	1,677,098	4,011,442	3,442,326	2,440,866	-5.33%
YoY %	32.72%	7.77%	-26.78%	-58.19%	16.53%	41.03%	-	-
Horiz. %	71.95%	54.21%	50.31%	68.71%	164.35%	141.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,056,251	1,546,474	1,380,712	1,241,981	1,291,614	1,167,887	664,687	20.68%
YoY %	32.96%	12.01%	11.17%	-3.84%	10.59%	75.70%	-	-
Horiz. %	309.36%	232.66%	207.72%	186.85%	194.32%	175.70%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	73,814	61,368	79,809	78,606	78,279	76,834	33,234	14.21%
YoY %	20.28%	-23.11%	1.53%	0.42%	1.88%	131.19%	-	-
Horiz. %	222.10%	184.65%	240.14%	236.52%	235.54%	231.19%	100.00%	-
Div Payout %	36.96%	38.58%	53.08%	57.21%	48.22%	38.26%	27.25%	-
YoY %	-4.20%	-27.32%	-7.22%	18.64%	26.03%	40.40%	-	-
Horiz. %	135.63%	141.58%	194.79%	209.94%	176.95%	140.40%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	2,056,251	1,546,474	1,380,712	1,241,981	1,291,614	1,167,887	664,687	20.68%
YoY %	32.96%	12.01%	11.17%	-3.84%	10.59%	75.70%	-	-
Horiz. %	309.36%	232.66%	207.72%	186.85%	194.32%	175.70%	100.00%	-
NOSH	1,054,487	818,240	798,099	786,064	782,796	768,347	221,562	29.66%
YoY %	28.87%	2.52%	1.53%	0.42%	1.88%	246.79%	-	-
Horiz. %	475.93%	369.31%	360.21%	354.78%	353.31%	346.79%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	9.79%	10.40%	11.22%	8.22%	6.58%	7.59%	7.48%	-
YoY %	-5.87%	-7.31%	36.50%	24.92%	-13.31%	1.47%	-	-
Horiz. %	130.88%	139.04%	150.00%	109.89%	87.97%	101.47%	100.00%	-
ROE	9.71%	10.29%	10.89%	11.06%	12.57%	17.20%	18.35%	-
YoY %	-5.64%	-5.51%	-1.54%	-12.01%	-26.92%	-6.27%	-	-
Horiz. %	52.92%	56.08%	59.35%	60.27%	68.50%	93.73%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	184.63	180.48	173.30	232.47	548.52	484.81	1,190.67	-26.68%
YoY %	2.30%	4.14%	-25.45%	-57.62%	13.14%	-59.28%	-	-
Horiz. %	15.51%	15.16%	14.55%	19.52%	46.07%	40.72%	100.00%	-
EPS	18.94	19.44	18.84	17.48	20.74	26.14	55.04	-16.27%
YoY %	-2.57%	3.18%	7.78%	-15.72%	-20.66%	-52.51%	-	-
Horiz. %	34.41%	35.32%	34.23%	31.76%	37.68%	47.49%	100.00%	-
DPS	7.00	7.50	10.00	10.00	10.00	10.00	15.00	-11.91%
YoY %	-6.67%	-25.00%	0.00%	0.00%	0.00%	-33.33%	-	-
Horiz. %	46.67%	50.00%	66.67%	66.67%	66.67%	66.67%	100.00%	-
NAPS	1.95	1.89	1.73	1.58	1.65	1.52	3.00	-6.92%
YoY %	3.17%	9.25%	9.49%	-4.24%	8.55%	-49.33%	-	-
Horiz. %	65.00%	63.00%	57.67%	52.67%	55.00%	50.67%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 786,806
RPS	124.82	94.68	88.67	117.15	275.28	238.81	169.13	-4.93%
YoY %	31.83%	6.78%	-24.31%	-57.44%	15.27%	41.20%	-	-
Horiz. %	73.80%	55.98%	52.43%	69.27%	162.76%	141.20%	100.00%	-
EPS	12.80	10.20	9.64	8.81	10.41	12.88	7.82	8.55%
YoY %	25.49%	5.81%	9.42%	-15.37%	-19.18%	64.71%	-	-
Horiz. %	163.68%	130.43%	123.27%	112.66%	133.12%	164.71%	100.00%	-
DPS	4.73	3.93	5.12	5.04	5.02	4.93	2.13	14.20%
YoY %	20.36%	-23.24%	1.59%	0.40%	1.83%	131.46%	-	-
Horiz. %	222.07%	184.51%	240.38%	236.62%	235.68%	231.46%	100.00%	-
NAPS	1.3183	0.9914	0.8852	0.7962	0.8281	0.7487	0.4261	20.69%
YoY %	32.97%	12.00%	11.18%	-3.85%	10.61%	75.71%	-	-
Horiz. %	309.39%	232.67%	207.74%	186.86%	194.34%	175.71%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.49	2.40	3.09	2.74	2.09	3.06	3.97	-
P/RPS	1.35	1.33	1.78	1.18	0.38	0.63	0.33	26.43%
YoY %	1.50%	-25.28%	50.85%	210.53%	-39.68%	90.91%	-	-
Horiz. %	409.09%	403.03%	539.39%	357.58%	115.15%	190.91%	100.00%	-
P/EPS	13.15	12.35	16.40	15.68	10.08	11.71	7.21	10.52%
YoY %	6.48%	-24.70%	4.59%	55.56%	-13.92%	62.41%	-	-
Horiz. %	182.39%	171.29%	227.46%	217.48%	139.81%	162.41%	100.00%	-
EY	7.61	8.10	6.10	6.38	9.92	8.54	13.86	-9.50%
YoY %	-6.05%	32.79%	-4.39%	-35.69%	16.16%	-38.38%	-	-
Horiz. %	54.91%	58.44%	44.01%	46.03%	71.57%	61.62%	100.00%	-
DY	2.81	3.13	3.24	3.65	4.78	3.27	3.78	-4.81%
YoY %	-10.22%	-3.40%	-11.23%	-23.64%	46.18%	-13.49%	-	-
Horiz. %	74.34%	82.80%	85.71%	96.56%	126.46%	86.51%	100.00%	-
P/NAPS	1.28	1.27	1.79	1.73	1.27	2.01	1.32	-0.51%
YoY %	0.79%	-29.05%	3.47%	36.22%	-36.82%	52.27%	-	-
Horiz. %	96.97%	96.21%	135.61%	131.06%	96.21%	152.27%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	22/08/13	15/08/12	16/08/11	19/08/10	18/08/09	14/08/08	29/08/07	-
Price	2.37	2.48	2.87	2.82	2.62	3.10	3.00	-
P/RPS	1.28	1.37	1.66	1.21	0.48	0.64	0.25	31.25%
YoY %	-6.57%	-17.47%	37.19%	152.08%	-25.00%	156.00%	-	-
Horiz. %	512.00%	548.00%	664.00%	484.00%	192.00%	256.00%	100.00%	-
P/EPS	12.51	12.76	15.23	16.13	12.63	11.86	5.45	14.83%
YoY %	-1.96%	-16.22%	-5.58%	27.71%	6.49%	117.61%	-	-
Horiz. %	229.54%	234.13%	279.45%	295.96%	231.74%	217.61%	100.00%	-
EY	7.99	7.84	6.56	6.20	7.92	8.43	18.35	-12.92%
YoY %	1.91%	19.51%	5.81%	-21.72%	-6.05%	-54.06%	-	-
Horiz. %	43.54%	42.72%	35.75%	33.79%	43.16%	45.94%	100.00%	-
DY	2.95	3.02	3.48	3.55	3.82	3.23	5.00	-8.41%
YoY %	-2.32%	-13.22%	-1.97%	-7.07%	18.27%	-35.40%	-	-
Horiz. %	59.00%	60.40%	69.60%	71.00%	76.40%	64.60%	100.00%	-
P/NAPS	1.22	1.31	1.66	1.78	1.59	2.04	1.00	3.36%
YoY %	-6.87%	-21.08%	-6.74%	11.95%	-22.06%	104.00%	-	-
Horiz. %	122.00%	131.00%	166.00%	178.00%	159.00%	204.00%	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