[WTK] YoY TTM Result on 31-Dec-2006 [#4]

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
TTM Result
Revenue	554,560	812,230	686,285	704,070	614,385	608,467	565,673	-0.32%
YoY %	-31.72%	18.35%	-2.53%	14.60%	0.97%	7.57%	-	-
Horiz. %	98.04%	143.59%	121.32%	124.47%	108.61%	107.57%	100.00%	-
PBT	-3,686	60,268	70,308	155,956	71,545	99,541	58,938	-
YoY %	-106.12%	-14.28%	-54.92%	117.98%	-28.13%	68.89%	-	-
Horiz. %	-6.25%	102.26%	119.29%	264.61%	121.39%	168.89%	100.00%	-
Tax	2,364	-12,424	-10,924	-28,859	-18,761	-11,024	-10,389	-
YoY %	119.03%	-13.73%	62.15%	-53.82%	-70.18%	-6.11%	-	-
Horiz. %	-22.75%	119.59%	105.15%	277.78%	180.59%	106.11%	100.00%	-
NP	-1,322	47,844	59,384	127,097	52,784	88,517	48,549	-
YoY %	-102.76%	-19.43%	-53.28%	140.79%	-40.37%	82.33%	-	-
Horiz. %	-2.72%	98.55%	122.32%	261.79%	108.72%	182.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-720	48,123	59,365	128,278	53,187	88,517	48,549	-
YoY %	-101.50%	-18.94%	-53.72%	141.18%	-39.91%	82.33%	-	-
Horiz. %	-1.48%	99.12%	122.28%	264.22%	109.55%	182.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	20.61%	15.54%	18.50%	26.22%	11.07%	17.63%	-
YoY %	-	32.63%	-16.00%	-29.44%	136.86%	-37.21%	-	-
Horiz. %	-	116.90%	88.15%	104.93%	148.72%	62.79%	100.00%	-
Total Cost	555,882	764,386	626,901	576,973	561,601	519,950	517,124	1.21%
YoY %	-27.28%	21.93%	8.65%	2.74%	8.01%	0.55%	-	-
Horiz. %	107.49%	147.81%	121.23%	111.57%	108.60%	100.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,064,984	865,633	871,736	812,697	812,974	741,992	667,449	8.09%
YoY %	23.03%	-0.70%	7.26%	-0.03%	9.57%	11.17%	-	-
Horiz. %	159.56%	129.69%	130.61%	121.76%	121.80%	111.17%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	13,040	12,984	5,106	39,011	22,624	11,689	-	-
YoY %	0.43%	154.29%	-86.91%	72.43%	93.55%	0.00%	-	-
Horiz. %	111.56%	111.08%	43.68%	333.74%	193.55%	100.00%	-	-
Div Payout %	0.00%	26.98%	8.60%	30.41%	42.54%	13.21%	-	-
YoY %	0.00%	213.72%	-71.72%	-28.51%	222.03%	0.00%	-	-
Horiz. %	0.00%	204.24%	65.10%	230.20%	322.03%	100.00%	-	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	1,064,984	865,633	871,736	812,697	812,974	741,992	667,449	8.09%
YoY %	23.03%	-0.70%	7.26%	-0.03%	9.57%	11.17%	-	-
Horiz. %	159.56%	129.69%	130.61%	121.76%	121.80%	111.17%	100.00%	-
NOSH	434,687	432,816	435,868	162,539	162,594	162,717	162,396	17.81%
YoY %	0.43%	-0.70%	168.16%	-0.03%	-0.08%	0.20%	-	-
Horiz. %	267.67%	266.52%	268.40%	100.09%	100.12%	100.20%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	-0.24%	5.89%	8.65%	18.05%	8.59%	14.55%	8.58%	-
YoY %	-104.07%	-31.91%	-52.08%	110.13%	-40.96%	69.58%	-	-
Horiz. %	-2.80%	68.65%	100.82%	210.37%	100.12%	169.58%	100.00%	-
ROE	-0.07%	5.56%	6.81%	15.78%	6.54%	11.93%	7.27%	-
YoY %	-101.26%	-18.36%	-56.84%	141.28%	-45.18%	64.10%	-	-
Horiz. %	-0.96%	76.48%	93.67%	217.06%	89.96%	164.10%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	127.58	187.66	157.45	433.17	377.86	373.94	348.33	-15.40%
YoY %	-32.02%	19.19%	-63.65%	14.64%	1.05%	7.35%	-	-
Horiz. %	36.63%	53.87%	45.20%	124.36%	108.48%	107.35%	100.00%	-
EPS	-0.17	11.12	13.62	78.92	32.71	54.40	29.90	-
YoY %	-101.53%	-18.36%	-82.74%	141.27%	-39.87%	81.94%	-	-
Horiz. %	-0.57%	37.19%	45.55%	263.95%	109.40%	181.94%	100.00%	-
DPS	3.00	3.00	1.17	24.00	13.91	7.20	0.00	-
YoY %	0.00%	156.41%	-95.12%	72.54%	93.19%	0.00%	-	-
Horiz. %	41.67%	41.67%	16.25%	333.33%	193.19%	100.00%	-	-
NAPS	2.45	2.00	2.00	5.00	5.00	4.56	4.11	-8.25%
YoY %	22.50%	0.00%	-60.00%	0.00%	9.65%	10.95%	-	-
Horiz. %	59.61%	48.66%	48.66%	121.65%	121.65%	110.95%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 162,539
RPS	115.21	168.74	142.58	146.27	127.64	126.41	117.52	-0.33%
YoY %	-31.72%	18.35%	-2.52%	14.60%	0.97%	7.56%	-	-
Horiz. %	98.03%	143.58%	121.32%	124.46%	108.61%	107.56%	100.00%	-
EPS	-0.15	10.00	12.33	26.65	11.05	18.39	10.09	-
YoY %	-101.50%	-18.90%	-53.73%	141.18%	-39.91%	82.26%	-	-
Horiz. %	-1.49%	99.11%	122.20%	264.12%	109.51%	182.26%	100.00%	-
DPS	2.71	2.70	1.06	8.10	4.70	2.43	0.00	-
YoY %	0.37%	154.72%	-86.91%	72.34%	93.42%	0.00%	-	-
Horiz. %	111.52%	111.11%	43.62%	333.33%	193.42%	100.00%	-	-
NAPS	2.2125	1.7984	1.811	1.6884	1.689	1.5415	1.3866	8.09%
YoY %	23.03%	-0.70%	7.26%	-0.04%	9.57%	11.17%	-	-
Horiz. %	159.56%	129.70%	130.61%	121.77%	121.81%	111.17%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	1.07	0.73	2.45	3.80	1.72	3.10	2.08	-
P/RPS	0.84	0.39	1.56	0.88	0.46	0.83	0.60	5.76%
YoY %	115.38%	-75.00%	77.27%	91.30%	-44.58%	38.33%	-	-
Horiz. %	140.00%	65.00%	260.00%	146.67%	76.67%	138.33%	100.00%	-
P/EPS	-645.99	6.57	17.99	4.81	5.26	5.70	6.96	-
YoY %	-9,932.42%	-63.48%	274.01%	-8.56%	-7.72%	-18.10%	-	-
Horiz. %	-9,281.47%	94.40%	258.48%	69.11%	75.57%	81.90%	100.00%	-
EY	-0.15	15.23	5.56	20.77	19.02	17.55	14.37	-
YoY %	-100.98%	173.92%	-73.23%	9.20%	8.38%	22.13%	-	-
Horiz. %	-1.04%	105.98%	38.69%	144.54%	132.36%	122.13%	100.00%	-
DY	2.80	4.11	0.48	6.32	8.09	2.32	0.00	-
YoY %	-31.87%	756.25%	-92.41%	-21.88%	248.71%	0.00%	-	-
Horiz. %	120.69%	177.16%	20.69%	272.41%	348.71%	100.00%	-	-
P/NAPS	0.44	0.37	1.23	0.76	0.34	0.68	0.51	-2.42%
YoY %	18.92%	-69.92%	61.84%	123.53%	-50.00%	33.33%	-	-
Horiz. %	86.27%	72.55%	241.18%	149.02%	66.67%	133.33%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	27/02/09	28/02/08	28/02/07	28/02/06	28/02/05	27/02/04	-
Price	1.17	0.73	2.20	4.30	1.97	2.80	2.46	-
P/RPS	0.92	0.39	1.40	0.99	0.52	0.75	0.71	4.40%
YoY %	135.90%	-72.14%	41.41%	90.38%	-30.67%	5.63%	-	-
Horiz. %	129.58%	54.93%	197.18%	139.44%	73.24%	105.63%	100.00%	-
P/EPS	-706.37	6.57	16.15	5.45	6.02	5.15	8.23	-
YoY %	-10,851.45%	-59.32%	196.33%	-9.47%	16.89%	-37.42%	-	-
Horiz. %	-8,582.87%	79.83%	196.23%	66.22%	73.15%	62.58%	100.00%	-
EY	-0.14	15.23	6.19	18.35	16.60	19.43	12.15	-
YoY %	-100.92%	146.04%	-66.27%	10.54%	-14.57%	59.92%	-	-
Horiz. %	-1.15%	125.35%	50.95%	151.03%	136.63%	159.92%	100.00%	-
DY	2.56	4.11	0.53	5.58	7.06	2.57	0.00	-
YoY %	-37.71%	675.47%	-90.50%	-20.96%	174.71%	0.00%	-	-
Horiz. %	99.61%	159.92%	20.62%	217.12%	274.71%	100.00%	-	-
P/NAPS	0.48	0.37	1.10	0.86	0.39	0.61	0.60	-3.64%
YoY %	29.73%	-66.36%	27.91%	120.51%	-36.07%	1.67%	-	-
Horiz. %	80.00%	61.67%	183.33%	143.33%	65.00%	101.67%	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