[WCT] YoY TTM Result on 31-Mar-2005 [#1]

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	30/04/02	CAGR
TTM Result
Revenue	3,151,279	1,801,465	753,109	816,602	926,813	740,261	535,086	34.89%
YoY %	74.93%	139.20%	-7.78%	-11.89%	25.20%	38.34%	-	-
Horiz. %	588.93%	336.67%	140.75%	152.61%	173.21%	138.34%	100.00%	-
PBT	313,862	161,696	127,474	73,717	110,436	84,401	78,492	26.36%
YoY %	94.11%	26.85%	72.92%	-33.25%	30.85%	7.53%	-	-
Horiz. %	399.86%	206.00%	162.40%	93.92%	140.70%	107.53%	100.00%	-
Tax	-55,620	-32,433	-34,831	-43,230	-31,427	-23,714	-22,386	16.60%
YoY %	-71.49%	6.88%	19.43%	-37.56%	-32.53%	-5.93%	-	-
Horiz. %	248.46%	144.88%	155.59%	193.11%	140.39%	105.93%	100.00%	-
NP	258,242	129,263	92,643	30,487	79,009	60,687	56,106	29.39%
YoY %	99.78%	39.53%	203.88%	-61.41%	30.19%	8.16%	-	-
Horiz. %	460.28%	230.39%	165.12%	54.34%	140.82%	108.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	176,264	94,600	79,164	27,754	79,595	62,470	56,106	21.31%
YoY %	86.33%	19.50%	185.23%	-65.13%	27.41%	11.34%	-	-
Horiz. %	314.16%	168.61%	141.10%	49.47%	141.87%	111.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.72%	20.06%	27.32%	58.64%	28.46%	28.10%	28.52%	-
YoY %	-11.67%	-26.57%	-53.41%	106.04%	1.28%	-1.47%	-	-
Horiz. %	62.13%	70.34%	95.79%	205.61%	99.79%	98.53%	100.00%	-
Total Cost	2,893,037	1,672,202	660,466	786,115	847,804	679,574	478,980	35.47%
YoY %	73.01%	153.19%	-15.98%	-7.28%	24.76%	41.88%	-	-
Horiz. %	604.00%	349.12%	137.89%	164.12%	177.00%	141.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,123,767	435,625	559,091	367,310	414,010	285,579	236,710	30.07%
YoY %	157.97%	-22.08%	52.21%	-11.28%	44.97%	20.65%	-	-
Horiz. %	474.74%	184.03%	236.19%	155.17%	174.90%	120.65%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	30/04/02	CAGR
Dividend
Div	54,537	47,985	37,840	53,562	23,787	13,847	11,810	29.47%
YoY %	13.65%	26.81%	-29.35%	125.17%	71.78%	17.25%	-	-
Horiz. %	461.79%	406.31%	320.41%	453.53%	201.41%	117.25%	100.00%	-
Div Payout %	30.94%	50.72%	47.80%	192.99%	29.89%	22.17%	21.05%	-
YoY %	-39.00%	6.11%	-75.23%	545.67%	34.82%	5.32%	-	-
Horiz. %	146.98%	240.95%	227.08%	916.82%	142.00%	105.32%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	30/04/02	CAGR
Equity
Net Worth	1,123,767	435,625	559,091	367,310	414,010	285,579	236,710	30.07%
YoY %	157.97%	-22.08%	52.21%	-11.28%	44.97%	20.65%	-	-
Horiz. %	474.74%	184.03%	236.19%	155.17%	174.90%	120.65%	100.00%	-
NOSH	754,206	217,812	212,582	122,436	115,002	96,025	96,001	41.62%
YoY %	246.26%	2.46%	73.63%	6.46%	19.76%	0.02%	-	-
Horiz. %	785.62%	226.89%	221.44%	127.54%	119.79%	100.02%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	30/04/02	CAGR
Ratio Analysis
NP Margin	8.19%	7.18%	12.30%	3.73%	8.52%	8.20%	10.49%	-
YoY %	14.07%	-41.63%	229.76%	-56.22%	3.90%	-21.83%	-	-
Horiz. %	78.07%	68.45%	117.25%	35.56%	81.22%	78.17%	100.00%	-
ROE	15.69%	21.72%	14.16%	7.56%	19.23%	21.87%	23.70%	-
YoY %	-27.76%	53.39%	87.30%	-60.69%	-12.07%	-7.72%	-	-
Horiz. %	66.20%	91.65%	59.75%	31.90%	81.14%	92.28%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	30/04/02	CAGR
Per Share
RPS	417.83	827.07	354.27	666.96	805.90	770.90	557.37	-4.74%
YoY %	-49.48%	133.46%	-46.88%	-17.24%	4.54%	38.31%	-	-
Horiz. %	74.96%	148.39%	63.56%	119.66%	144.59%	138.31%	100.00%	-
EPS	23.37	43.43	37.24	22.67	69.21	65.06	58.44	-14.33%
YoY %	-46.19%	16.62%	64.27%	-67.24%	6.38%	11.33%	-	-
Horiz. %	39.99%	74.32%	63.72%	38.79%	118.43%	111.33%	100.00%	-
DPS	7.23	22.03	17.80	43.75	20.68	14.42	12.50	-8.82%
YoY %	-67.18%	23.76%	-59.31%	111.56%	43.41%	15.36%	-	-
Horiz. %	57.84%	176.24%	142.40%	350.00%	165.44%	115.36%	100.00%	-
NAPS	1.49	2.00	2.63	3.00	3.60	2.974	2.4657	-8.15%
YoY %	-25.50%	-23.95%	-12.33%	-16.67%	21.05%	20.61%	-	-
Horiz. %	60.43%	81.11%	106.66%	121.67%	146.00%	120.61%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	30/04/02	CAGR
Adjusted Per Share Value based on latest NOSH - 122,436
RPS	202.03	115.49	48.28	52.35	59.42	47.46	34.30	34.90%
YoY %	74.93%	139.21%	-7.77%	-11.90%	25.20%	38.37%	-	-
Horiz. %	589.01%	336.71%	140.76%	152.62%	173.24%	138.37%	100.00%	-
EPS	11.30	6.06	5.08	1.78	5.10	4.00	3.60	21.30%
YoY %	86.47%	19.29%	185.39%	-65.10%	27.50%	11.11%	-	-
Horiz. %	313.89%	168.33%	141.11%	49.44%	141.67%	111.11%	100.00%	-
DPS	3.50	3.08	2.43	3.43	1.52	0.89	0.76	29.41%
YoY %	13.64%	26.75%	-29.15%	125.66%	70.79%	17.11%	-	-
Horiz. %	460.53%	405.26%	319.74%	451.32%	200.00%	117.11%	100.00%	-
NAPS	0.7204	0.2793	0.3584	0.2355	0.2654	0.1831	0.1518	30.06%
YoY %	157.93%	-22.07%	52.19%	-11.27%	44.95%	20.62%	-	-
Horiz. %	474.57%	183.99%	236.10%	155.14%	174.84%	120.62%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	30/04/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	30/04/02	-
Price	3.84	2.95	1.42	1.72	2.95	2.30	2.49	-
P/RPS	0.92	0.36	0.40	0.26	0.37	0.30	0.45	12.83%
YoY %	155.56%	-10.00%	53.85%	-29.73%	23.33%	-33.33%	-	-
Horiz. %	204.44%	80.00%	88.89%	57.78%	82.22%	66.67%	100.00%	-
P/EPS	16.43	6.79	3.81	7.59	4.26	3.54	4.26	25.59%
YoY %	141.97%	78.22%	-49.80%	78.17%	20.34%	-16.90%	-	-
Horiz. %	385.68%	159.39%	89.44%	178.17%	100.00%	83.10%	100.00%	-
EY	6.09	14.72	26.22	13.18	23.46	28.29	23.47	-20.36%
YoY %	-58.63%	-43.86%	98.94%	-43.82%	-17.07%	20.54%	-	-
Horiz. %	25.95%	62.72%	111.72%	56.16%	99.96%	120.54%	100.00%	-
DY	1.88	7.47	12.54	25.43	7.01	6.27	5.02	-15.27%
YoY %	-74.83%	-40.43%	-50.69%	262.77%	11.80%	24.90%	-	-
Horiz. %	37.45%	148.80%	249.80%	506.57%	139.64%	124.90%	100.00%	-
P/NAPS	2.58	1.48	0.54	0.57	0.82	0.77	1.01	17.15%
YoY %	74.32%	174.07%	-5.26%	-30.49%	6.49%	-23.76%	-	-
Horiz. %	255.45%	146.53%	53.47%	56.44%	81.19%	76.24%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	30/04/02	CAGR
Price Multiplier on Announcement Date
Date	15/05/08	29/05/07	25/05/06	31/05/05	20/05/04	28/05/03	27/06/02	-
Price	3.52	3.28	1.68	1.51	2.55	2.37	2.45	-
P/RPS	0.84	0.40	0.47	0.23	0.32	0.31	0.44	11.53%
YoY %	110.00%	-14.89%	104.35%	-28.12%	3.23%	-29.55%	-	-
Horiz. %	190.91%	90.91%	106.82%	52.27%	72.73%	70.45%	100.00%	-
P/EPS	15.06	7.55	4.51	6.66	3.68	3.64	4.19	24.10%
YoY %	99.47%	67.41%	-32.28%	80.98%	1.10%	-13.13%	-	-
Horiz. %	359.43%	180.19%	107.64%	158.95%	87.83%	86.87%	100.00%	-
EY	6.64	13.24	22.17	15.01	27.14	27.45	23.85	-19.41%
YoY %	-49.85%	-40.28%	47.70%	-44.69%	-1.13%	15.09%	-	-
Horiz. %	27.84%	55.51%	92.96%	62.94%	113.79%	115.09%	100.00%	-
DY	2.05	6.72	10.60	28.97	8.11	6.08	5.10	-14.26%
YoY %	-69.49%	-36.60%	-63.41%	257.21%	33.39%	19.22%	-	-
Horiz. %	40.20%	131.76%	207.84%	568.04%	159.02%	119.22%	100.00%	-
P/NAPS	2.36	1.64	0.64	0.50	0.71	0.80	0.99	15.79%
YoY %	43.90%	156.25%	28.00%	-29.58%	-11.25%	-19.19%	-	-
Horiz. %	238.38%	165.66%	64.65%	50.51%	71.72%	80.81%	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