[WTK] YoY TTM 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
TTM Result
Revenue	752,795	726,475	698,397	678,317	665,894	754,709	730,590	0.49%
YoY %	3.62%	4.02%	2.96%	1.87%	-11.77%	3.30%	-	-
Horiz. %	103.04%	99.44%	95.59%	92.85%	91.14%	103.30%	100.00%	-
PBT	59,856	57,521	72,069	20,522	17,042	43,440	169,264	-15.89%
YoY %	4.06%	-20.19%	251.18%	20.42%	-60.77%	-74.34%	-	-
Horiz. %	35.36%	33.98%	42.58%	12.12%	10.07%	25.66%	100.00%	-
Tax	-11,608	-4,909	-12,323	1,623	-9,619	-6,382	-30,023	-14.63%
YoY %	-136.46%	60.16%	-859.27%	116.87%	-50.72%	78.74%	-	-
Horiz. %	38.66%	16.35%	41.05%	-5.41%	32.04%	21.26%	100.00%	-
NP	48,248	52,612	59,746	22,145	7,423	37,058	139,241	-16.17%
YoY %	-8.29%	-11.94%	169.79%	198.33%	-79.97%	-73.39%	-	-
Horiz. %	34.65%	37.78%	42.91%	15.90%	5.33%	26.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,946	52,286	59,699	22,555	7,760	37,175	139,399	-16.28%
YoY %	-8.30%	-12.42%	164.68%	190.66%	-79.13%	-73.33%	-	-
Horiz. %	34.39%	37.51%	42.83%	16.18%	5.57%	26.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.39%	8.53%	17.10%	-7.91%	56.44%	14.69%	17.74%	-
YoY %	127.32%	-50.12%	316.18%	-114.01%	284.21%	-17.19%	-	-
Horiz. %	109.30%	48.08%	96.39%	-44.59%	318.15%	82.81%	100.00%	-
Total Cost	704,547	673,863	638,651	656,172	658,471	717,651	591,349	2.95%
YoY %	4.55%	5.51%	-2.67%	-0.35%	-8.25%	21.36%	-	-
Horiz. %	119.14%	113.95%	108.00%	110.96%	111.35%	121.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,240,538	1,220,916	1,118,054	1,056,826	1,048,824	1,048,735	1,021,354	3.29%
YoY %	1.61%	9.20%	5.79%	0.76%	0.01%	2.68%	-	-
Horiz. %	121.46%	119.54%	109.47%	103.47%	102.69%	102.68%	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	12,162	18,463	-	13,040	12,984	-	34,366	-15.88%
YoY %	-34.13%	0.00%	-	0.43%	0.00%	-	-	-
Horiz. %	35.39%	53.72%	-	37.94%	37.78%	-	100.00%	-
Div Payout %	25.37%	35.31%	-	57.82%	167.33%	-	24.65%	-
YoY %	-28.15%	0.00%	-	-65.45%	0.00%	-	-	-
Horiz. %	102.92%	143.25%	-	234.56%	678.82%	-	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	1,240,538	1,220,916	1,118,054	1,056,826	1,048,824	1,048,735	1,021,354	3.29%
YoY %	1.61%	9.20%	5.79%	0.76%	0.01%	2.68%	-	-
Horiz. %	121.46%	119.54%	109.47%	103.47%	102.69%	102.68%	100.00%	-
NOSH	433,754	434,489	435,040	434,907	435,196	435,159	170,225	16.85%
YoY %	-0.17%	-0.13%	0.03%	-0.07%	0.01%	155.64%	-	-
Horiz. %	254.81%	255.24%	255.57%	255.49%	255.66%	255.64%	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	6.41%	7.24%	8.55%	3.26%	1.11%	4.91%	19.06%	-
YoY %	-11.46%	-15.32%	162.27%	193.69%	-77.39%	-74.24%	-	-
Horiz. %	33.63%	37.99%	44.86%	17.10%	5.82%	25.76%	100.00%	-
ROE	3.86%	4.28%	5.34%	2.13%	0.74%	3.54%	13.65%	-
YoY %	-9.81%	-19.85%	150.70%	187.84%	-79.10%	-74.07%	-	-
Horiz. %	28.28%	31.36%	39.12%	15.60%	5.42%	25.93%	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	173.55	167.20	160.54	155.97	153.01	173.43	429.19	-13.99%
YoY %	3.80%	4.15%	2.93%	1.93%	-11.77%	-59.59%	-	-
Horiz. %	40.44%	38.96%	37.41%	36.34%	35.65%	40.41%	100.00%	-
EPS	11.05	12.03	13.72	5.19	1.78	8.54	81.89	-28.36%
YoY %	-8.15%	-12.32%	164.35%	191.57%	-79.16%	-89.57%	-	-
Horiz. %	13.49%	14.69%	16.75%	6.34%	2.17%	10.43%	100.00%	-
DPS	2.80	4.25	0.00	3.00	3.00	0.00	20.19	-28.03%
YoY %	-34.12%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	13.87%	21.05%	0.00%	14.86%	14.86%	0.00%	100.00%	-
NAPS	2.86	2.81	2.57	2.43	2.41	2.41	6.00	-11.60%
YoY %	1.78%	9.34%	5.76%	0.83%	0.00%	-59.83%	-	-
Horiz. %	47.67%	46.83%	42.83%	40.50%	40.17%	40.17%	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 - 434,907
RPS	156.39	150.93	145.09	140.92	138.34	156.79	151.78	0.49%
YoY %	3.62%	4.03%	2.96%	1.86%	-11.77%	3.30%	-	-
Horiz. %	103.04%	99.44%	95.59%	92.84%	91.15%	103.30%	100.00%	-
EPS	9.96	10.86	12.40	4.69	1.61	7.72	28.96	-16.28%
YoY %	-8.29%	-12.42%	164.39%	191.30%	-79.15%	-73.34%	-	-
Horiz. %	34.39%	37.50%	42.82%	16.19%	5.56%	26.66%	100.00%	-
DPS	2.53	3.84	0.00	2.71	2.70	0.00	7.14	-15.86%
YoY %	-34.11%	0.00%	0.00%	0.37%	0.00%	0.00%	-	-
Horiz. %	35.43%	53.78%	0.00%	37.96%	37.82%	0.00%	100.00%	-
NAPS	2.5772	2.5365	2.3228	2.1956	2.1789	2.1788	2.1219	3.28%
YoY %	1.60%	9.20%	5.79%	0.77%	0.00%	2.68%	-	-
Horiz. %	121.46%	119.54%	109.47%	103.47%	102.69%	102.68%	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	1.12	1.24	1.89	1.13	1.17	2.19	4.35	-
P/RPS	0.65	0.74	1.18	0.72	0.76	1.26	1.01	-7.07%
YoY %	-12.16%	-37.29%	63.89%	-5.26%	-39.68%	24.75%	-	-
Horiz. %	64.36%	73.27%	116.83%	71.29%	75.25%	124.75%	100.00%	-
P/EPS	10.13	10.30	13.77	21.79	65.62	25.64	5.31	11.35%
YoY %	-1.65%	-25.20%	-36.81%	-66.79%	155.93%	382.86%	-	-
Horiz. %	190.77%	193.97%	259.32%	410.36%	1,235.78%	482.86%	100.00%	-
EY	9.87	9.70	7.26	4.59	1.52	3.90	18.83	-10.19%
YoY %	1.75%	33.61%	58.17%	201.97%	-61.03%	-79.29%	-	-
Horiz. %	52.42%	51.51%	38.56%	24.38%	8.07%	20.71%	100.00%	-
DY	2.50	3.43	0.00	2.65	2.56	0.00	4.64	-9.78%
YoY %	-27.11%	0.00%	0.00%	3.52%	0.00%	0.00%	-	-
Horiz. %	53.88%	73.92%	0.00%	57.11%	55.17%	0.00%	100.00%	-
P/NAPS	0.39	0.44	0.74	0.47	0.49	0.91	0.72	-9.70%
YoY %	-11.36%	-40.54%	57.45%	-4.08%	-46.15%	26.39%	-	-
Horiz. %	54.17%	61.11%	102.78%	65.28%	68.06%	126.39%	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	30/08/13	29/08/12	25/08/11	26/08/10	27/08/09	27/08/08	30/08/07	-
Price	1.22	1.15	1.34	1.08	1.17	1.82	2.20	-
P/RPS	0.70	0.69	0.83	0.69	0.76	1.05	0.51	5.41%
YoY %	1.45%	-16.87%	20.29%	-9.21%	-27.62%	105.88%	-	-
Horiz. %	137.25%	135.29%	162.75%	135.29%	149.02%	205.88%	100.00%	-
P/EPS	11.04	9.56	9.76	20.82	65.62	21.30	2.69	26.50%
YoY %	15.48%	-2.05%	-53.12%	-68.27%	208.08%	691.82%	-	-
Horiz. %	410.41%	355.39%	362.83%	773.98%	2,439.41%	791.82%	100.00%	-
EY	9.06	10.46	10.24	4.80	1.52	4.69	37.22	-20.96%
YoY %	-13.38%	2.15%	113.33%	215.79%	-67.59%	-87.40%	-	-
Horiz. %	24.34%	28.10%	27.51%	12.90%	4.08%	12.60%	100.00%	-
DY	2.30	3.70	0.00	2.78	2.56	0.00	9.18	-20.58%
YoY %	-37.84%	0.00%	0.00%	8.59%	0.00%	0.00%	-	-
Horiz. %	25.05%	40.31%	0.00%	30.28%	27.89%	0.00%	100.00%	-
P/NAPS	0.43	0.41	0.52	0.44	0.49	0.76	0.37	2.53%
YoY %	4.88%	-21.15%	18.18%	-10.20%	-35.53%	105.41%	-	-
Horiz. %	116.22%	110.81%	140.54%	118.92%	132.43%	205.41%	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