ABCDEFGHIJKLMN
1
Dear valued members,
2
3
You should be realistic about your goals. 
4
5
"In this business if you're good, you're right six times out of ten. You're never going to be right nine times out of ten." Peter 
6
Lynch 
7
8
Disclaimer: Please be informed that the following mentioned stocks / symbols are solely for the purpose of education only; it is 
9
neither a trading advice nor an invitation to trade. For trading advice, please speak to your dealer representative or remisier or 
10
financial adviser. Please buy at your own risk. Final decision is yours
11
12
WTK
13
14
My trading plan
15
I like this stock is because of economy recovery in Japan.
16
When Japan economy was very good in 70 and 80, the stock price of WTK IS > 10.00
17
The technical chart of WTK is very weak, I buy near support level.
18
I forecast the timber price will go up in 2014. Downside risk of the stock price is low.
19
Major resistance is 1.40.
20
Major support is 1.15 and 1.02. 
21
Target price = 1.85
22
Margin of safety = 33% (1.24)
23
Potential profit gain = 49% (1.24)
24
Cut loss at 1.02 = 16% 
25
Risk reward ratio at 1.67 cut loss = 1 : 3.2
26
27
Feng Shui element = Wood
28
29
Buy WTK at 1.22 (5/12/2013).
30
31
WTK IV Calculation
32
Fundamental Rating
33
Total Net Profit Years9/1087.50%
34
35
Total Positive Operating Cash flow Years10/10
36
Current Price
37
Total Dividend Payout Years10/101.24
38
39
Total Positive free Cash flow Year6/10
40
35/40
41
Growth %
42
10 Years Average Turn Over672,0156.05%
43
Current 4 Quarters712,655
44
45
10 Years Average Net Profit55,544-18.00%
46
Current 4 Quarters45,548
47
48
201120122013Growth
49
EPS (Cent)15.810.2810.492.04%
50
PE Ratio7.8512.0611.822.00%
51
NTA2.632.812.872.14%
52
Net Profit68,63644,67064,33044.01%
53
Equity 1,143,2271,220,2401,247,2202.21%
54
ROE6.0043.6615.1640.89%
55
Dividend02.80
56
Free cash flow-9,04786,299
57
58
Price CAGR % (Buy and Hold)
59
Average Return History2.74%
60
3 yrs Return1.96%
61
62
Method 1
63
EPS0.10
64
g, %2.00
65
Y7.00
66
IV= (EPS*(8.5+1.5g)*4.4)/Y0.76
67
Current price1.24
68
Margin of Safety-63.53%
69
Potential gain-38.85%
70
71
Method 2
72
Discounted Cash Flows Calculator
73
Discount rate 12.00%
74
EPS0.10
75
Earning expected to grow (annually)2.00
76
for the next (? Years)3.0
77
before leveling off to an annual growth 3.00
78
Calculate Stock Value per share1.11
79
Current price1.24
80
Margin of Safety-11.71%
81
Potential gain-10.48%
82
83
Method 3
84
ROE5.16%
85
Rr, %8.00%
86
NTA2.87
87
IV= ROE/ Rr*NTA1.85Target Price
88
Current Price1.24
89
Margin of Safety33.01%
90
Potential gain49.29%
91
92
Method 4
93
(22.5*EPS*Book value per share)^0.5
94
EPS0.10
95
Total equity1247220
96
Number of shares438014
97
(22.5*EPS*Total Equity/share)^0.52.59
98
Current price1.24
99
Margin of Safety52.17%
100
Potential gain109.07%