[WTK] YoY TTM Result on 31-Mar-2006 [#1]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	758,933	690,097	734,844	597,097	617,758	580,674	518,385	6.55%
YoY %	9.97%	-6.09%	23.07%	-3.34%	6.39%	12.02%	-	-
Horiz. %	146.40%	133.12%	141.76%	115.18%	119.17%	112.02%	100.00%	-
PBT	43,902	38,505	180,322	63,909	96,310	69,564	59,623	-4.96%
YoY %	14.02%	-78.65%	182.15%	-33.64%	38.45%	16.67%	-	-
Horiz. %	73.63%	64.58%	302.44%	107.19%	161.53%	116.67%	100.00%	-
Tax	-11,922	-5,330	-30,824	-21,536	-9,709	-10,637	-13,869	-2.48%
YoY %	-123.68%	82.71%	-43.13%	-121.81%	8.72%	23.30%	-	-
Horiz. %	85.96%	38.43%	222.25%	155.28%	70.01%	76.70%	100.00%	-
NP	31,980	33,175	149,498	42,373	86,601	58,927	45,754	-5.78%
YoY %	-3.60%	-77.81%	252.81%	-51.07%	46.96%	28.79%	-	-
Horiz. %	69.90%	72.51%	326.74%	92.61%	189.28%	128.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,347	33,197	149,654	43,844	86,601	58,927	45,754	-5.61%
YoY %	-2.56%	-77.82%	241.33%	-49.37%	46.96%	28.79%	-	-
Horiz. %	70.70%	72.56%	327.08%	95.83%	189.28%	128.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.16%	13.84%	17.09%	33.70%	10.08%	15.29%	23.26%	-
YoY %	96.24%	-19.02%	-49.29%	234.33%	-34.07%	-34.26%	-	-
Horiz. %	116.77%	59.50%	73.47%	144.88%	43.34%	65.74%	100.00%	-
Total Cost	726,953	656,922	585,346	554,724	531,157	521,747	472,631	7.43%
YoY %	10.66%	12.23%	5.52%	4.44%	1.80%	10.39%	-	-
Horiz. %	153.81%	138.99%	123.85%	117.37%	112.38%	110.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,060,811	1,028,514	812,631	813,869	755,153	694,604	640,769	8.75%
YoY %	3.14%	26.57%	-0.15%	7.78%	8.72%	8.40%	-	-
Horiz. %	165.55%	160.51%	126.82%	127.01%	117.85%	108.40%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	12,984	5,106	39,011	16,765	17,548	-	-	-
YoY %	154.29%	-86.91%	132.69%	-4.46%	0.00%	-	-	-
Horiz. %	73.99%	29.10%	222.31%	95.54%	100.00%	-	-	-
Div Payout %	40.14%	15.38%	26.07%	38.24%	20.26%	-	-	-
YoY %	160.99%	-41.00%	-31.83%	88.75%	0.00%	-	-	-
Horiz. %	198.12%	75.91%	128.68%	188.75%	100.00%	-	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	1,060,811	1,028,514	812,631	813,869	755,153	694,604	640,769	8.75%
YoY %	3.14%	26.57%	-0.15%	7.78%	8.72%	8.40%	-	-
Horiz. %	165.55%	160.51%	126.82%	127.01%	117.85%	108.40%	100.00%	-
NOSH	434,758	433,972	162,526	162,448	162,748	161,912	162,220	17.83%
YoY %	0.18%	167.02%	0.05%	-0.18%	0.52%	-0.19%	-	-
Horiz. %	268.01%	267.52%	100.19%	100.14%	100.33%	99.81%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	4.21%	4.81%	20.34%	7.10%	14.02%	10.15%	8.83%	-
YoY %	-12.47%	-76.35%	186.48%	-49.36%	38.13%	14.95%	-	-
Horiz. %	47.68%	54.47%	230.35%	80.41%	158.78%	114.95%	100.00%	-
ROE	3.05%	3.23%	18.42%	5.39%	11.47%	8.48%	7.14%	-
YoY %	-5.57%	-82.46%	241.74%	-53.01%	35.26%	18.77%	-	-
Horiz. %	42.72%	45.24%	257.98%	75.49%	160.64%	118.77%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	174.56	159.02	452.14	367.56	379.58	358.63	319.56	-9.57%
YoY %	9.77%	-64.83%	23.01%	-3.17%	5.84%	12.23%	-	-
Horiz. %	54.63%	49.76%	141.49%	115.02%	118.78%	112.23%	100.00%	-
EPS	7.44	7.65	92.08	26.99	53.21	36.39	28.20	-19.89%
YoY %	-2.75%	-91.69%	241.16%	-49.28%	46.22%	29.04%	-	-
Horiz. %	26.38%	27.13%	326.52%	95.71%	188.69%	129.04%	100.00%	-
DPS	3.00	1.18	24.00	10.31	10.80	0.00	0.00	-
YoY %	154.24%	-95.08%	132.78%	-4.54%	0.00%	0.00%	-	-
Horiz. %	27.78%	10.93%	222.22%	95.46%	100.00%	-	-	-
NAPS	2.44	2.37	5.00	5.01	4.64	4.29	3.95	-7.70%
YoY %	2.95%	-52.60%	-0.20%	7.97%	8.16%	8.61%	-	-
Horiz. %	61.77%	60.00%	126.58%	126.84%	117.47%	108.61%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 162,448
RPS	157.67	143.37	152.66	124.05	128.34	120.64	107.70	6.55%
YoY %	9.97%	-6.09%	23.06%	-3.34%	6.38%	12.01%	-	-
Horiz. %	146.40%	133.12%	141.75%	115.18%	119.16%	112.01%	100.00%	-
EPS	6.72	6.90	31.09	9.11	17.99	12.24	9.51	-5.61%
YoY %	-2.61%	-77.81%	241.27%	-49.36%	46.98%	28.71%	-	-
Horiz. %	70.66%	72.56%	326.92%	95.79%	189.17%	128.71%	100.00%	-
DPS	2.70	1.06	8.10	3.48	3.65	0.00	0.00	-
YoY %	154.72%	-86.91%	132.76%	-4.66%	0.00%	0.00%	-	-
Horiz. %	73.97%	29.04%	221.92%	95.34%	100.00%	-	-	-
NAPS	2.2038	2.1368	1.6883	1.6908	1.5688	1.443	1.3312	8.75%
YoY %	3.14%	26.57%	-0.15%	7.78%	8.72%	8.40%	-	-
Horiz. %	165.55%	160.52%	126.83%	127.01%	117.85%	108.40%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	0.76	2.04	4.30	2.02	2.75	3.45	2.35	-
P/RPS	0.44	1.28	0.95	0.55	0.72	0.96	0.74	-8.29%
YoY %	-65.62%	34.74%	72.73%	-23.61%	-25.00%	29.73%	-	-
Horiz. %	59.46%	172.97%	128.38%	74.32%	97.30%	129.73%	100.00%	-
P/EPS	10.21	26.67	4.67	7.48	5.17	9.48	8.33	3.44%
YoY %	-61.72%	471.09%	-37.57%	44.68%	-45.46%	13.81%	-	-
Horiz. %	122.57%	320.17%	56.06%	89.80%	62.06%	113.81%	100.00%	-
EY	9.79	3.75	21.41	13.36	19.35	10.55	12.00	-3.33%
YoY %	161.07%	-82.48%	60.25%	-30.96%	83.41%	-12.08%	-	-
Horiz. %	81.58%	31.25%	178.42%	111.33%	161.25%	87.92%	100.00%	-
DY	3.95	0.58	5.58	5.10	3.93	0.00	0.00	-
YoY %	581.03%	-89.61%	9.41%	29.77%	0.00%	0.00%	-	-
Horiz. %	100.51%	14.76%	141.98%	129.77%	100.00%	-	-	-
P/NAPS	0.31	0.86	0.86	0.40	0.59	0.80	0.59	-10.16%
YoY %	-63.95%	0.00%	115.00%	-32.20%	-26.25%	35.59%	-	-
Horiz. %	52.54%	145.76%	145.76%	67.80%	100.00%	135.59%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	30/05/08	28/05/07	31/05/06	30/05/05	31/05/04	30/05/03	-
Price	1.10	2.44	4.45	2.05	2.13	2.88	2.27	-
P/RPS	0.63	1.53	0.98	0.56	0.56	0.80	0.71	-1.97%
YoY %	-58.82%	56.12%	75.00%	0.00%	-30.00%	12.68%	-	-
Horiz. %	88.73%	215.49%	138.03%	78.87%	78.87%	112.68%	100.00%	-
P/EPS	14.78	31.90	4.83	7.60	4.00	7.91	8.05	10.64%
YoY %	-53.67%	560.46%	-36.45%	90.00%	-49.43%	-1.74%	-	-
Horiz. %	183.60%	396.27%	60.00%	94.41%	49.69%	98.26%	100.00%	-
EY	6.76	3.14	20.69	13.17	24.98	12.64	12.43	-9.64%
YoY %	115.29%	-84.82%	57.10%	-47.28%	97.63%	1.69%	-	-
Horiz. %	54.38%	25.26%	166.45%	105.95%	200.97%	101.69%	100.00%	-
DY	2.73	0.48	5.39	5.03	5.07	0.00	0.00	-
YoY %	468.75%	-91.09%	7.16%	-0.79%	0.00%	0.00%	-	-
Horiz. %	53.85%	9.47%	106.31%	99.21%	100.00%	-	-	-
P/NAPS	0.45	1.03	0.89	0.41	0.46	0.67	0.57	-3.85%
YoY %	-56.31%	15.73%	117.07%	-10.87%	-31.34%	17.54%	-	-
Horiz. %	78.95%	180.70%	156.14%	71.93%	80.70%	117.54%	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