[WTK] YoY TTM Result on 30-Jun-2004 [#2]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	730,590	606,817	613,339	601,752	537,421	454,920	509,671	6.18%
YoY %	20.40%	-1.06%	1.93%	11.97%	18.14%	-10.74%	-	-
Horiz. %	143.35%	119.06%	120.34%	118.07%	105.44%	89.26%	100.00%	-
PBT	169,264	72,816	86,209	85,847	63,232	41,284	64,108	17.55%
YoY %	132.45%	-15.54%	0.42%	35.77%	53.16%	-35.60%	-	-
Horiz. %	264.03%	113.58%	134.47%	133.91%	98.63%	64.40%	100.00%	-
Tax	-30,023	-20,876	-12,831	-11,293	-11,901	-7,201	-17,750	9.15%
YoY %	-43.82%	-62.70%	-13.62%	5.11%	-65.27%	59.43%	-	-
Horiz. %	169.14%	117.61%	72.29%	63.62%	67.05%	40.57%	100.00%	-
NP	139,241	51,940	73,378	74,554	51,331	34,083	46,358	20.10%
YoY %	168.08%	-29.22%	-1.58%	45.24%	50.61%	-26.48%	-	-
Horiz. %	300.36%	112.04%	158.29%	160.82%	110.73%	73.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	139,399	53,427	73,376	74,554	51,331	34,235	46,358	20.13%
YoY %	160.91%	-27.19%	-1.58%	45.24%	49.94%	-26.15%	-	-
Horiz. %	300.70%	115.25%	158.28%	160.82%	110.73%	73.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.74%	28.67%	14.88%	13.15%	18.82%	17.44%	27.69%	-
YoY %	-38.12%	92.67%	13.16%	-30.13%	7.91%	-37.02%	-	-
Horiz. %	64.07%	103.54%	53.74%	47.49%	67.97%	62.98%	100.00%	-
Total Cost	591,349	554,877	539,961	527,198	486,090	420,837	463,313	4.14%
YoY %	6.57%	2.76%	2.42%	8.46%	15.51%	-9.17%	-	-
Horiz. %	127.63%	119.76%	116.54%	113.79%	104.92%	90.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,021,354	827,231	763,151	724,070	655,432	603,457	587,001	9.66%
YoY %	23.47%	8.40%	5.40%	10.47%	8.61%	2.80%	-	-
Horiz. %	174.00%	140.92%	130.01%	123.35%	111.66%	102.80%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	34,366	26,516	11,716	5,831	-	8,151	8,158	27.07%
YoY %	29.60%	126.32%	100.93%	0.00%	-	-0.09%	-	-
Horiz. %	421.26%	325.03%	143.61%	71.48%	-	99.91%	100.00%	-
Div Payout %	24.65%	49.63%	15.97%	7.82%	-	23.81%	17.60%	-
YoY %	-50.33%	210.77%	104.22%	0.00%	-	35.28%	-	-
Horiz. %	140.06%	281.99%	90.74%	44.43%	-	135.28%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	1,021,354	827,231	763,151	724,070	655,432	603,457	587,001	9.66%
YoY %	23.47%	8.40%	5.40%	10.47%	8.61%	2.80%	-	-
Horiz. %	174.00%	140.92%	130.01%	123.35%	111.66%	102.80%	100.00%	-
NOSH	170,225	162,520	162,718	161,984	162,235	162,656	163,510	0.67%
YoY %	4.74%	-0.12%	0.45%	-0.15%	-0.26%	-0.52%	-	-
Horiz. %	104.11%	99.39%	99.52%	99.07%	99.22%	99.48%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	19.06%	8.56%	11.96%	12.39%	9.55%	7.49%	9.10%	-
YoY %	122.66%	-28.43%	-3.47%	29.74%	27.50%	-17.69%	-	-
Horiz. %	209.45%	94.07%	131.43%	136.15%	104.95%	82.31%	100.00%	-
ROE	13.65%	6.46%	9.61%	10.30%	7.83%	5.67%	7.90%	-
YoY %	111.30%	-32.78%	-6.70%	31.55%	38.10%	-28.23%	-	-
Horiz. %	172.78%	81.77%	121.65%	130.38%	99.11%	71.77%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	429.19	373.38	376.93	371.49	331.26	279.68	311.71	5.47%
YoY %	14.95%	-0.94%	1.46%	12.14%	18.44%	-10.28%	-	-
Horiz. %	137.69%	119.78%	120.92%	119.18%	106.27%	89.72%	100.00%	-
EPS	81.89	32.87	45.09	46.03	31.64	21.05	28.35	19.32%
YoY %	149.13%	-27.10%	-2.04%	45.48%	50.31%	-25.75%	-	-
Horiz. %	288.85%	115.94%	159.05%	162.36%	111.60%	74.25%	100.00%	-
DPS	20.19	16.31	7.20	3.60	0.00	5.00	5.00	26.17%
YoY %	23.79%	126.53%	100.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	403.80%	326.20%	144.00%	72.00%	0.00%	100.00%	100.00%	-
NAPS	6.00	5.09	4.69	4.47	4.04	3.71	3.59	8.93%
YoY %	17.88%	8.53%	4.92%	10.64%	8.89%	3.34%	-	-
Horiz. %	167.13%	141.78%	130.64%	124.51%	112.53%	103.34%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 161,984
RPS	151.78	126.07	127.42	125.01	111.65	94.51	105.88	6.18%
YoY %	20.39%	-1.06%	1.93%	11.97%	18.14%	-10.74%	-	-
Horiz. %	143.35%	119.07%	120.34%	118.07%	105.45%	89.26%	100.00%	-
EPS	28.96	11.10	15.24	15.49	10.66	7.11	9.63	20.13%
YoY %	160.90%	-27.17%	-1.61%	45.31%	49.93%	-26.17%	-	-
Horiz. %	300.73%	115.26%	158.26%	160.85%	110.70%	73.83%	100.00%	-
DPS	7.14	5.51	2.43	1.21	0.00	1.69	1.69	27.13%
YoY %	29.58%	126.75%	100.83%	0.00%	0.00%	0.00%	-	-
Horiz. %	422.49%	326.04%	143.79%	71.60%	0.00%	100.00%	100.00%	-
NAPS	2.1219	1.7186	1.5855	1.5043	1.3617	1.2537	1.2195	9.66%
YoY %	23.47%	8.39%	5.40%	10.47%	8.61%	2.80%	-	-
Horiz. %	174.00%	140.93%	130.01%	123.35%	111.66%	102.80%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	4.35	2.24	2.25	3.17	2.35	2.50	2.18	-
P/RPS	1.01	0.60	0.60	0.85	0.71	0.89	0.70	6.29%
YoY %	68.33%	0.00%	-29.41%	19.72%	-20.22%	27.14%	-	-
Horiz. %	144.29%	85.71%	85.71%	121.43%	101.43%	127.14%	100.00%	-
P/EPS	5.31	6.81	4.99	6.89	7.43	11.88	7.69	-5.98%
YoY %	-22.03%	36.47%	-27.58%	-7.27%	-37.46%	54.49%	-	-
Horiz. %	69.05%	88.56%	64.89%	89.60%	96.62%	154.49%	100.00%	-
EY	18.83	14.68	20.04	14.52	13.46	8.42	13.01	6.35%
YoY %	28.27%	-26.75%	38.02%	7.88%	59.86%	-35.28%	-	-
Horiz. %	144.73%	112.84%	154.04%	111.61%	103.46%	64.72%	100.00%	-
DY	4.64	7.28	3.20	1.14	0.00	2.00	2.29	12.48%
YoY %	-36.26%	127.50%	180.70%	0.00%	0.00%	-12.66%	-	-
Horiz. %	202.62%	317.90%	139.74%	49.78%	0.00%	87.34%	100.00%	-
P/NAPS	0.72	0.44	0.48	0.71	0.58	0.67	0.61	2.80%
YoY %	63.64%	-8.33%	-32.39%	22.41%	-13.43%	9.84%	-	-
Horiz. %	118.03%	72.13%	78.69%	116.39%	95.08%	109.84%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	30/08/07	28/08/06	30/08/05	01/09/04	26/08/03	27/08/02	28/08/01	-
Price	2.20	2.95	1.70	2.80	2.44	2.58	2.22	-
P/RPS	0.51	0.79	0.45	0.75	0.74	0.92	0.71	-5.36%
YoY %	-35.44%	75.56%	-40.00%	1.35%	-19.57%	29.58%	-	-
Horiz. %	71.83%	111.27%	63.38%	105.63%	104.23%	129.58%	100.00%	-
P/EPS	2.69	8.97	3.77	6.08	7.71	12.26	7.83	-16.30%
YoY %	-70.01%	137.93%	-37.99%	-21.14%	-37.11%	56.58%	-	-
Horiz. %	34.36%	114.56%	48.15%	77.65%	98.47%	156.58%	100.00%	-
EY	37.22	11.14	26.53	16.44	12.97	8.16	12.77	19.50%
YoY %	234.11%	-58.01%	61.37%	26.75%	58.95%	-36.10%	-	-
Horiz. %	291.46%	87.24%	207.75%	128.74%	101.57%	63.90%	100.00%	-
DY	9.18	5.53	4.24	1.29	0.00	1.94	2.25	26.39%
YoY %	66.00%	30.42%	228.68%	0.00%	0.00%	-13.78%	-	-
Horiz. %	408.00%	245.78%	188.44%	57.33%	0.00%	86.22%	100.00%	-
P/NAPS	0.37	0.58	0.36	0.63	0.60	0.70	0.62	-8.24%
YoY %	-36.21%	61.11%	-42.86%	5.00%	-14.29%	12.90%	-	-
Horiz. %	59.68%	93.55%	58.06%	101.61%	96.77%	112.90%	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