[WCT] YoY TTM Result on 31-Mar-2003 [#1]

	31/03/06	31/03/05	31/03/04	31/03/03	30/04/02	30/04/01	30/04/00	CAGR
TTM Result
Revenue	753,109	816,602	926,813	740,261	535,086	424,991	354,471	13.57%
YoY %	-7.78%	-11.89%	25.20%	38.34%	25.91%	19.89%	-	-
Horiz. %	212.46%	230.37%	261.46%	208.84%	150.95%	119.89%	100.00%	-
PBT	127,474	73,717	110,436	84,401	78,492	59,348	49,246	17.42%
YoY %	72.92%	-33.25%	30.85%	7.53%	32.26%	20.51%	-	-
Horiz. %	258.85%	149.69%	224.25%	171.39%	159.39%	120.51%	100.00%	-
Tax	-34,831	-43,230	-31,427	-23,714	-22,386	-18,700	-14,761	15.60%
YoY %	19.43%	-37.56%	-32.53%	-5.93%	-19.71%	-26.69%	-	-
Horiz. %	235.97%	292.87%	212.91%	160.65%	151.66%	126.69%	100.00%	-
NP	92,643	30,487	79,009	60,687	56,106	40,648	34,485	18.16%
YoY %	203.88%	-61.41%	30.19%	8.16%	38.03%	17.87%	-	-
Horiz. %	268.65%	88.41%	229.11%	175.98%	162.70%	117.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,164	27,754	79,595	62,470	56,106	40,648	34,485	15.06%
YoY %	185.23%	-65.13%	27.41%	11.34%	38.03%	17.87%	-	-
Horiz. %	229.56%	80.48%	230.81%	181.15%	162.70%	117.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.32%	58.64%	28.46%	28.10%	28.52%	31.51%	29.97%	-
YoY %	-53.41%	106.04%	1.28%	-1.47%	-9.49%	5.14%	-	-
Horiz. %	91.16%	195.66%	94.96%	93.76%	95.16%	105.14%	100.00%	-
Total Cost	660,466	786,115	847,804	679,574	478,980	384,343	319,986	13.02%
YoY %	-15.98%	-7.28%	24.76%	41.88%	24.62%	20.11%	-	-
Horiz. %	206.40%	245.67%	264.95%	212.38%	149.69%	120.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	559,091	367,310	414,010	285,579	236,710	181,416	116,519	30.32%
YoY %	52.21%	-11.28%	44.97%	20.65%	30.48%	55.70%	-	-
Horiz. %	479.83%	315.24%	355.32%	245.09%	203.15%	155.70%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	30/04/02	30/04/01	30/04/00	CAGR
Dividend
Div	37,840	53,562	23,787	13,847	11,810	9,074	11,548	22.19%
YoY %	-29.35%	125.17%	71.78%	17.25%	30.15%	-21.42%	-	-
Horiz. %	327.68%	463.82%	205.98%	119.91%	102.27%	78.58%	100.00%	-
Div Payout %	47.80%	192.99%	29.89%	22.17%	21.05%	22.32%	33.49%	-
YoY %	-75.23%	545.67%	34.82%	5.32%	-5.69%	-33.35%	-	-
Horiz. %	142.73%	576.26%	89.25%	66.20%	62.85%	66.65%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	30/04/02	30/04/01	30/04/00	CAGR
Equity
Net Worth	559,091	367,310	414,010	285,579	236,710	181,416	116,519	30.32%
YoY %	52.21%	-11.28%	44.97%	20.65%	30.48%	55.70%	-	-
Horiz. %	479.83%	315.24%	355.32%	245.09%	203.15%	155.70%	100.00%	-
NOSH	212,582	122,436	115,002	96,025	96,001	93,978	58,259	24.43%
YoY %	73.63%	6.46%	19.76%	0.02%	2.15%	61.31%	-	-
Horiz. %	364.89%	210.16%	197.40%	164.82%	164.78%	161.31%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	30/04/02	30/04/01	30/04/00	CAGR
Ratio Analysis
NP Margin	12.30%	3.73%	8.52%	8.20%	10.49%	9.56%	9.73%	-
YoY %	229.76%	-56.22%	3.90%	-21.83%	9.73%	-1.75%	-	-
Horiz. %	126.41%	38.34%	87.56%	84.28%	107.81%	98.25%	100.00%	-
ROE	14.16%	7.56%	19.23%	21.87%	23.70%	22.41%	29.60%	-
YoY %	87.30%	-60.69%	-12.07%	-7.72%	5.76%	-24.29%	-	-
Horiz. %	47.84%	25.54%	64.97%	73.89%	80.07%	75.71%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	30/04/02	30/04/01	30/04/00	CAGR
Per Share
RPS	354.27	666.96	805.90	770.90	557.37	452.22	608.43	-8.72%
YoY %	-46.88%	-17.24%	4.54%	38.31%	23.25%	-25.67%	-	-
Horiz. %	58.23%	109.62%	132.46%	126.70%	91.61%	74.33%	100.00%	-
EPS	37.24	22.67	69.21	65.06	58.44	43.25	59.19	-7.52%
YoY %	64.27%	-67.24%	6.38%	11.33%	35.12%	-26.93%	-	-
Horiz. %	62.92%	38.30%	116.93%	109.92%	98.73%	73.07%	100.00%	-
DPS	17.80	43.75	20.68	14.42	12.50	9.66	20.00	-1.94%
YoY %	-59.31%	111.56%	43.41%	15.36%	29.40%	-51.70%	-	-
Horiz. %	89.00%	218.75%	103.40%	72.10%	62.50%	48.30%	100.00%	-
NAPS	2.63	3.00	3.60	2.974	2.4657	1.9304	2.00	4.73%
YoY %	-12.33%	-16.67%	21.05%	20.61%	27.73%	-3.48%	-	-
Horiz. %	131.50%	150.00%	180.00%	148.70%	123.28%	96.52%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	30/04/02	30/04/01	30/04/00	CAGR
Adjusted Per Share Value based on latest NOSH - 96,025
RPS	48.28	52.35	59.42	47.46	34.30	27.25	22.73	13.56%
YoY %	-7.77%	-11.90%	25.20%	38.37%	25.87%	19.89%	-	-
Horiz. %	212.41%	230.31%	261.42%	208.80%	150.90%	119.89%	100.00%	-
EPS	5.08	1.78	5.10	4.00	3.60	2.61	2.21	15.09%
YoY %	185.39%	-65.10%	27.50%	11.11%	37.93%	18.10%	-	-
Horiz. %	229.86%	80.54%	230.77%	181.00%	162.90%	118.10%	100.00%	-
DPS	2.43	3.43	1.52	0.89	0.76	0.58	0.74	22.24%
YoY %	-29.15%	125.66%	70.79%	17.11%	31.03%	-21.62%	-	-
Horiz. %	328.38%	463.51%	205.41%	120.27%	102.70%	78.38%	100.00%	-
NAPS	0.3584	0.2355	0.2654	0.1831	0.1518	0.1163	0.0747	30.32%
YoY %	52.19%	-11.27%	44.95%	20.62%	30.52%	55.69%	-	-
Horiz. %	479.79%	315.26%	355.29%	245.11%	203.21%	155.69%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	30/04/02	30/04/01	30/04/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	31/03/05	31/03/04	31/03/03	30/04/02	30/04/01	28/04/00	-
Price	1.42	1.72	2.95	2.30	2.49	0.90	2.15	-
P/RPS	0.40	0.26	0.37	0.30	0.45	0.20	0.35	2.28%
YoY %	53.85%	-29.73%	23.33%	-33.33%	125.00%	-42.86%	-	-
Horiz. %	114.29%	74.29%	105.71%	85.71%	128.57%	57.14%	100.00%	-
P/EPS	3.81	7.59	4.26	3.54	4.26	2.08	3.63	0.82%
YoY %	-49.80%	78.17%	20.34%	-16.90%	104.81%	-42.70%	-	-
Horiz. %	104.96%	209.09%	117.36%	97.52%	117.36%	57.30%	100.00%	-
EY	26.22	13.18	23.46	28.29	23.47	48.06	27.53	-0.82%
YoY %	98.94%	-43.82%	-17.07%	20.54%	-51.17%	74.57%	-	-
Horiz. %	95.24%	47.88%	85.22%	102.76%	85.25%	174.57%	100.00%	-
DY	12.54	25.43	7.01	6.27	5.02	10.73	9.30	5.17%
YoY %	-50.69%	262.77%	11.80%	24.90%	-53.22%	15.38%	-	-
Horiz. %	134.84%	273.44%	75.38%	67.42%	53.98%	115.38%	100.00%	-
P/NAPS	0.54	0.57	0.82	0.77	1.01	0.47	1.08	-11.04%
YoY %	-5.26%	-30.49%	6.49%	-23.76%	114.89%	-56.48%	-	-
Horiz. %	50.00%	52.78%	75.93%	71.30%	93.52%	43.52%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	30/04/02	30/04/01	30/04/00	CAGR
Price Multiplier on Announcement Date
Date	25/05/06	31/05/05	20/05/04	28/05/03	27/06/02	27/06/01	28/06/00	-
Price	1.68	1.51	2.55	2.37	2.45	1.10	1.82	-
P/RPS	0.47	0.23	0.32	0.31	0.44	0.24	0.30	7.87%
YoY %	104.35%	-28.12%	3.23%	-29.55%	83.33%	-20.00%	-	-
Horiz. %	156.67%	76.67%	106.67%	103.33%	146.67%	80.00%	100.00%	-
P/EPS	4.51	6.66	3.68	3.64	4.19	2.54	3.07	6.71%
YoY %	-32.28%	80.98%	1.10%	-13.13%	64.96%	-17.26%	-	-
Horiz. %	146.91%	216.94%	119.87%	118.57%	136.48%	82.74%	100.00%	-
EY	22.17	15.01	27.14	27.45	23.85	39.32	32.52	-6.26%
YoY %	47.70%	-44.69%	-1.13%	15.09%	-39.34%	20.91%	-	-
Horiz. %	68.17%	46.16%	83.46%	84.41%	73.34%	120.91%	100.00%	-
DY	10.60	28.97	8.11	6.08	5.10	8.78	10.99	-0.60%
YoY %	-63.41%	257.21%	33.39%	19.22%	-41.91%	-20.11%	-	-
Horiz. %	96.45%	263.60%	73.79%	55.32%	46.41%	79.89%	100.00%	-
P/NAPS	0.64	0.50	0.71	0.80	0.99	0.57	0.91	-5.77%
YoY %	28.00%	-29.58%	-11.25%	-19.19%	73.68%	-37.36%	-	-
Horiz. %	70.33%	54.95%	78.02%	87.91%	108.79%	62.64%	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