[WCT] YoY TTM Result on 30-Jun-2003 [#2]

	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	31/07/00	31/07/01	CAGR
TTM Result
Revenue	795,551	780,264	847,132	830,335	613,823	385,714	424,519	13.62%
YoY %	1.96%	-7.89%	2.02%	35.27%	59.14%	-9.14%	-	-
Horiz. %	187.40%	183.80%	199.55%	195.59%	144.59%	90.86%	100.00%	-
PBT	119,162	75,554	116,222	86,371	86,756	54,911	59,641	15.11%
YoY %	57.72%	-34.99%	34.56%	-0.44%	57.99%	-7.93%	-	-
Horiz. %	199.80%	126.68%	194.87%	144.82%	145.46%	92.07%	100.00%	-
Tax	-32,226	-39,558	-37,600	-22,334	-25,146	-18,001	-17,992	12.58%
YoY %	18.53%	-5.21%	-68.35%	11.18%	-39.69%	-0.05%	-	-
Horiz. %	179.11%	219.86%	208.98%	124.13%	139.76%	100.05%	100.00%	-
NP	86,936	35,996	78,622	64,037	61,610	36,910	41,649	16.14%
YoY %	141.52%	-54.22%	22.78%	3.94%	66.92%	-11.38%	-	-
Horiz. %	208.73%	86.43%	188.77%	153.75%	147.93%	88.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,230	30,386	78,622	65,820	61,610	36,910	41,649	11.84%
YoY %	137.71%	-61.35%	19.45%	6.83%	66.92%	-11.38%	-	-
Horiz. %	173.43%	72.96%	188.77%	158.04%	147.93%	88.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.04%	52.36%	32.35%	25.86%	28.98%	32.78%	30.17%	-
YoY %	-48.36%	61.85%	25.10%	-10.77%	-11.59%	8.65%	-	-
Horiz. %	89.63%	173.55%	107.23%	85.71%	96.06%	108.65%	100.00%	-
Total Cost	708,615	744,268	768,510	766,298	552,213	348,804	382,870	13.33%
YoY %	-4.79%	-3.15%	0.29%	38.77%	58.32%	-8.90%	-	-
Horiz. %	185.08%	194.39%	200.72%	200.15%	144.23%	91.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	564,108	420,452	445,417	316,800	248,025	117,005	189,012	24.89%
YoY %	34.17%	-5.60%	40.60%	27.73%	111.98%	-38.10%	-	-
Horiz. %	298.45%	222.45%	235.66%	167.61%	131.22%	61.90%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	31/07/00	31/07/01	CAGR
Dividend
Div	43,294	55,177	25,364	14,446	13,825	11,609	9,392	36.44%
YoY %	-21.54%	117.54%	75.58%	4.49%	19.09%	23.61%	-	-
Horiz. %	460.97%	587.49%	270.06%	153.81%	147.20%	123.61%	100.00%	-
Div Payout %	59.94%	181.59%	32.26%	21.95%	22.44%	31.45%	22.55%	-
YoY %	-66.99%	462.90%	46.97%	-2.18%	-28.65%	39.47%	-	-
Horiz. %	265.81%	805.28%	143.06%	97.34%	99.51%	139.47%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	31/07/00	31/07/01	CAGR
Equity
Net Worth	564,108	420,452	445,417	316,800	248,025	117,005	189,012	24.89%
YoY %	34.17%	-5.60%	40.60%	27.73%	111.98%	-38.10%	-	-
Horiz. %	298.45%	222.45%	235.66%	167.61%	131.22%	61.90%	100.00%	-
NOSH	212,871	140,150	118,619	97,588	96,007	58,502	94,115	18.05%
YoY %	51.89%	18.15%	21.55%	1.65%	64.11%	-37.84%	-	-
Horiz. %	226.18%	148.91%	126.04%	103.69%	102.01%	62.16%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	31/07/00	31/07/01	CAGR
Ratio Analysis
NP Margin	10.93%	4.61%	9.28%	7.71%	10.04%	9.57%	9.81%	-
YoY %	137.09%	-50.32%	20.36%	-23.21%	4.91%	-2.45%	-	-
Horiz. %	111.42%	46.99%	94.60%	78.59%	102.34%	97.55%	100.00%	-
ROE	12.80%	7.23%	17.65%	20.78%	24.84%	31.55%	22.04%	-
YoY %	77.04%	-59.04%	-15.06%	-16.34%	-21.27%	43.15%	-	-
Horiz. %	58.08%	32.80%	80.08%	94.28%	112.70%	143.15%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	31/07/00	31/07/01	CAGR
Per Share
RPS	373.72	556.73	714.16	850.86	639.35	659.31	451.06	-3.75%
YoY %	-32.87%	-22.04%	-16.07%	33.08%	-3.03%	46.17%	-	-
Horiz. %	82.85%	123.43%	158.33%	188.64%	141.74%	146.17%	100.00%	-
EPS	33.93	21.68	66.28	67.45	64.17	63.09	44.25	-5.25%
YoY %	56.50%	-67.29%	-1.73%	5.11%	1.71%	42.58%	-	-
Horiz. %	76.68%	48.99%	149.79%	152.43%	145.02%	142.58%	100.00%	-
DPS	20.34	39.37	21.38	14.80	14.50	20.00	10.00	15.53%
YoY %	-48.34%	84.14%	44.46%	2.07%	-27.50%	100.00%	-	-
Horiz. %	203.40%	393.70%	213.80%	148.00%	145.00%	200.00%	100.00%	-
NAPS	2.65	3.00	3.755	3.2463	2.5834	2.00	2.0083	5.80%
YoY %	-11.67%	-20.11%	15.67%	25.66%	29.17%	-0.41%	-	-
Horiz. %	131.95%	149.38%	186.97%	161.64%	128.64%	99.59%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	31/07/00	31/07/01	CAGR
Adjusted Per Share Value based on latest NOSH - 97,588
RPS	51.00	50.02	54.31	53.23	39.35	24.73	27.22	13.61%
YoY %	1.96%	-7.90%	2.03%	35.27%	59.12%	-9.15%	-	-
Horiz. %	187.36%	183.76%	199.52%	195.55%	144.56%	90.85%	100.00%	-
EPS	4.63	1.95	5.04	4.22	3.95	2.37	2.67	11.84%
YoY %	137.44%	-61.31%	19.43%	6.84%	66.67%	-11.24%	-	-
Horiz. %	173.41%	73.03%	188.76%	158.05%	147.94%	88.76%	100.00%	-
DPS	2.78	3.54	1.63	0.93	0.89	0.74	0.60	36.58%
YoY %	-21.47%	117.18%	75.27%	4.49%	20.27%	23.33%	-	-
Horiz. %	463.33%	590.00%	271.67%	155.00%	148.33%	123.33%	100.00%	-
NAPS	0.3617	0.2696	0.2856	0.2031	0.159	0.075	0.1212	24.89%
YoY %	34.16%	-5.60%	40.62%	27.74%	112.00%	-38.12%	-	-
Horiz. %	298.43%	222.44%	235.64%	167.57%	131.19%	61.88%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	31/07/00	31/07/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	31/07/00	31/07/01	-
Price	1.57	1.50	2.60	2.42	2.40	2.00	1.40	-
P/RPS	0.42	0.27	0.36	0.28	0.38	0.30	0.31	6.36%
YoY %	55.56%	-25.00%	28.57%	-26.32%	26.67%	-3.23%	-	-
Horiz. %	135.48%	87.10%	116.13%	90.32%	122.58%	96.77%	100.00%	-
P/EPS	4.63	6.92	3.92	3.59	3.74	3.17	3.16	8.07%
YoY %	-33.09%	76.53%	9.19%	-4.01%	17.98%	0.32%	-	-
Horiz. %	146.52%	218.99%	124.05%	113.61%	118.35%	100.32%	100.00%	-
EY	21.61	14.45	25.49	27.87	26.74	31.55	31.61	-7.44%
YoY %	49.55%	-43.31%	-8.54%	4.23%	-15.25%	-0.19%	-	-
Horiz. %	68.36%	45.71%	80.64%	88.17%	84.59%	99.81%	100.00%	-
DY	12.95	26.25	8.22	6.12	6.04	10.00	7.14	12.87%
YoY %	-50.67%	219.34%	34.31%	1.32%	-39.60%	40.06%	-	-
Horiz. %	181.37%	367.65%	115.13%	85.71%	84.59%	140.06%	100.00%	-
P/NAPS	0.59	0.50	0.69	0.75	0.93	1.00	0.70	-3.41%
YoY %	18.00%	-27.54%	-8.00%	-19.35%	-7.00%	42.86%	-	-
Horiz. %	84.29%	71.43%	98.57%	107.14%	132.86%	142.86%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	31/07/02	31/07/00	31/07/01	CAGR
Price Multiplier on Announcement Date
Date	28/08/06	29/08/05	27/08/04	25/08/03	26/09/02	19/09/00	27/09/01	-
Price	1.66	1.65	2.17	2.85	2.25	1.89	1.35	-
P/RPS	0.44	0.30	0.30	0.33	0.35	0.29	0.30	8.09%
YoY %	46.67%	0.00%	-9.09%	-5.71%	20.69%	-3.33%	-	-
Horiz. %	146.67%	100.00%	100.00%	110.00%	116.67%	96.67%	100.00%	-
P/EPS	4.89	7.61	3.27	4.23	3.51	3.00	3.05	10.07%
YoY %	-35.74%	132.72%	-22.70%	20.51%	17.00%	-1.64%	-	-
Horiz. %	160.33%	249.51%	107.21%	138.69%	115.08%	98.36%	100.00%	-
EY	20.44	13.14	30.54	23.67	28.52	33.38	32.78	-9.15%
YoY %	55.56%	-56.97%	29.02%	-17.01%	-14.56%	1.83%	-	-
Horiz. %	62.36%	40.09%	93.17%	72.21%	87.00%	101.83%	100.00%	-
DY	12.25	23.86	9.85	5.19	6.44	10.58	7.41	10.76%
YoY %	-48.66%	142.23%	89.79%	-19.41%	-39.13%	42.78%	-	-
Horiz. %	165.32%	322.00%	132.93%	70.04%	86.91%	142.78%	100.00%	-
P/NAPS	0.63	0.55	0.58	0.88	0.87	0.95	0.67	-1.24%
YoY %	14.55%	-5.17%	-34.09%	1.15%	-8.42%	41.79%	-	-
Horiz. %	94.03%	82.09%	86.57%	131.34%	129.85%	141.79%	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