[WCT] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Annualized Quarter Result
Revenue	4,612,058	3,471,868	2,599,842	1,046,241	837,940	777,709	955,890	29.96%
YoY %	32.84%	33.54%	148.49%	24.86%	7.74%	-18.64%	-	-
Horiz. %	482.49%	363.21%	271.98%	109.45%	87.66%	81.36%	100.00%	-
PBT	258,312	270,565	268,624	133,345	132,704	77,996	111,674	14.98%
YoY %	-4.53%	0.72%	101.45%	0.48%	70.14%	-30.16%	-	-
Horiz. %	231.31%	242.28%	240.54%	119.41%	118.83%	69.84%	100.00%	-
Tax	-4,965	-25,149	-53,078	-29,156	-34,866	-39,861	-31,942	-26.65%
YoY %	80.26%	52.62%	-82.05%	16.38%	12.53%	-24.79%	-	-
Horiz. %	15.54%	78.73%	166.17%	91.28%	109.15%	124.79%	100.00%	-
NP	253,346	245,416	215,545	104,189	97,837	38,134	79,732	21.22%
YoY %	3.23%	13.86%	106.88%	6.49%	156.56%	-52.17%	-	-
Horiz. %	317.75%	307.80%	270.34%	130.67%	122.71%	47.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	152,732	179,300	133,228	79,761	85,326	38,134	79,732	11.43%
YoY %	-14.82%	34.58%	67.03%	-6.52%	123.75%	-52.17%	-	-
Horiz. %	191.56%	224.88%	167.09%	100.04%	107.02%	47.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.92%	9.29%	19.76%	21.87%	26.27%	51.11%	28.60%	-
YoY %	-79.33%	-52.99%	-9.65%	-16.75%	-48.60%	78.71%	-	-
Horiz. %	6.71%	32.48%	69.09%	76.47%	91.85%	178.71%	100.00%	-
Total Cost	4,358,712	3,226,452	2,384,297	942,052	740,102	739,574	876,158	30.62%
YoY %	35.09%	35.32%	153.10%	27.29%	0.07%	-15.59%	-	-
Horiz. %	497.48%	368.25%	272.13%	107.52%	84.47%	84.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,261,449	1,182,452	845,876	572,867	414,654	433,950	338,102	24.51%
YoY %	6.68%	39.79%	47.66%	38.16%	-4.45%	28.35%	-	-
Horiz. %	373.10%	349.73%	250.18%	169.44%	122.64%	128.35%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	52,233	51,522	29,889	21,296	13,821	11,779	10,152	31.35%
YoY %	1.38%	72.38%	40.35%	54.08%	17.34%	16.03%	-	-
Horiz. %	514.51%	507.51%	294.41%	209.77%	136.14%	116.03%	100.00%	-
Div Payout %	34.20%	28.74%	22.43%	26.70%	16.20%	30.89%	12.73%	-
YoY %	19.00%	28.13%	-15.99%	64.81%	-47.56%	142.66%	-	-
Horiz. %	268.66%	225.77%	176.20%	209.74%	127.26%	242.66%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	1,261,449	1,182,452	845,876	572,867	414,654	433,950	338,102	24.51%
YoY %	6.68%	39.79%	47.66%	38.16%	-4.45%	28.35%	-	-
Horiz. %	373.10%	349.73%	250.18%	169.44%	122.64%	128.35%	100.00%	-
NOSH	783,508	772,844	298,896	212,961	138,218	117,796	101,526	40.53%
YoY %	1.38%	158.57%	40.35%	54.08%	17.34%	16.03%	-	-
Horiz. %	771.73%	761.23%	294.40%	209.76%	136.14%	116.03%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	5.49%	7.07%	8.29%	9.96%	11.68%	4.90%	8.34%	-
YoY %	-22.35%	-14.72%	-16.77%	-14.73%	138.37%	-41.25%	-	-
Horiz. %	65.83%	84.77%	99.40%	119.42%	140.05%	58.75%	100.00%	-
ROE	12.11%	15.16%	15.75%	13.92%	20.58%	8.79%	23.58%	-
YoY %	-20.12%	-3.75%	13.15%	-32.36%	134.13%	-62.72%	-	-
Horiz. %	51.36%	64.29%	66.79%	59.03%	87.28%	37.28%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	588.64	449.23	869.81	491.28	606.24	660.21	941.52	-7.52%
YoY %	31.03%	-48.35%	77.05%	-18.96%	-8.17%	-29.88%	-	-
Horiz. %	62.52%	47.71%	92.38%	52.18%	64.39%	70.12%	100.00%	-
EPS	19.49	23.20	44.57	37.45	42.89	32.37	78.53	-20.70%
YoY %	-15.99%	-47.95%	19.01%	-12.68%	32.50%	-58.78%	-	-
Horiz. %	24.82%	29.54%	56.76%	47.69%	54.62%	41.22%	100.00%	-
DPS	6.67	6.67	10.00	10.00	10.00	10.00	10.00	-6.52%
YoY %	0.00%	-33.30%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.70%	66.70%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.61	1.53	2.83	2.69	3.00	3.6839	3.3302	-11.39%
YoY %	5.23%	-45.94%	5.20%	-10.33%	-18.56%	10.62%	-	-
Horiz. %	48.35%	45.94%	84.98%	80.78%	90.08%	110.62%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 213,184
RPS	295.68	222.58	166.68	67.07	53.72	49.86	61.28	29.96%
YoY %	32.84%	33.54%	148.52%	24.85%	7.74%	-18.64%	-	-
Horiz. %	482.51%	363.22%	272.00%	109.45%	87.66%	81.36%	100.00%	-
EPS	9.79	11.49	8.54	5.11	5.47	2.44	5.11	11.43%
YoY %	-14.80%	34.54%	67.12%	-6.58%	124.18%	-52.25%	-	-
Horiz. %	191.59%	224.85%	167.12%	100.00%	107.05%	47.75%	100.00%	-
DPS	3.35	3.30	1.92	1.37	0.89	0.76	0.65	31.39%
YoY %	1.52%	71.88%	40.15%	53.93%	17.11%	16.92%	-	-
Horiz. %	515.38%	507.69%	295.38%	210.77%	136.92%	116.92%	100.00%	-
NAPS	0.8087	0.7581	0.5423	0.3673	0.2658	0.2782	0.2168	24.50%
YoY %	6.67%	39.79%	47.64%	38.19%	-4.46%	28.32%	-	-
Horiz. %	373.02%	349.68%	250.14%	169.42%	122.60%	128.32%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	2.80	2.60	3.85	1.69	1.63	2.25	2.83	-
P/RPS	0.48	0.58	0.44	0.34	0.27	0.34	0.30	8.14%
YoY %	-17.24%	31.82%	29.41%	25.93%	-20.59%	13.33%	-	-
Horiz. %	160.00%	193.33%	146.67%	113.33%	90.00%	113.33%	100.00%	-
P/EPS	14.36	11.21	8.64	4.51	2.64	6.95	3.60	25.90%
YoY %	28.10%	29.75%	91.57%	70.83%	-62.01%	93.06%	-	-
Horiz. %	398.89%	311.39%	240.00%	125.28%	73.33%	193.06%	100.00%	-
EY	6.96	8.92	11.58	22.16	37.87	14.39	27.75	-20.57%
YoY %	-21.97%	-22.97%	-47.74%	-41.48%	163.17%	-48.14%	-	-
Horiz. %	25.08%	32.14%	41.73%	79.86%	136.47%	51.86%	100.00%	-
DY	2.38	2.56	2.60	5.92	6.13	4.44	3.53	-6.35%
YoY %	-7.03%	-1.54%	-56.08%	-3.43%	38.06%	25.78%	-	-
Horiz. %	67.42%	72.52%	73.65%	167.71%	173.65%	125.78%	100.00%	-
P/NAPS	1.74	1.70	1.36	0.63	0.54	0.61	0.85	12.66%
YoY %	2.35%	25.00%	115.87%	16.67%	-11.48%	-28.24%	-	-
Horiz. %	204.71%	200.00%	160.00%	74.12%	63.53%	71.76%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	18/11/09	13/11/08	29/11/07	23/11/06	07/12/05	25/11/04	30/12/03	-
Price	2.66	1.78	3.97	1.87	1.12	2.27	2.83	-
P/RPS	0.45	0.40	0.46	0.38	0.18	0.34	0.30	6.98%
YoY %	12.50%	-13.04%	21.05%	111.11%	-47.06%	13.33%	-	-
Horiz. %	150.00%	133.33%	153.33%	126.67%	60.00%	113.33%	100.00%	-
P/EPS	13.65	7.67	8.91	4.99	1.81	7.01	3.60	24.84%
YoY %	77.97%	-13.92%	78.56%	175.69%	-74.18%	94.72%	-	-
Horiz. %	379.17%	213.06%	247.50%	138.61%	50.28%	194.72%	100.00%	-
EY	7.33	13.03	11.23	20.03	55.12	14.26	27.75	-19.88%
YoY %	-43.75%	16.03%	-43.93%	-63.66%	286.54%	-48.61%	-	-
Horiz. %	26.41%	46.95%	40.47%	72.18%	198.63%	51.39%	100.00%	-
DY	2.51	3.75	2.52	5.35	8.93	4.41	3.53	-5.52%
YoY %	-33.07%	48.81%	-52.90%	-40.09%	102.49%	24.93%	-	-
Horiz. %	71.10%	106.23%	71.39%	151.56%	252.97%	124.93%	100.00%	-
P/NAPS	1.65	1.16	1.40	0.70	0.37	0.62	0.85	11.67%
YoY %	42.24%	-17.14%	100.00%	89.19%	-40.32%	-27.06%	-	-
Horiz. %	194.12%	136.47%	164.71%	82.35%	43.53%	72.94%	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