[WTHORSE] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Annualized Quarter Result
Revenue	403,544	388,584	358,864	417,387	411,781	393,092	356,928	8.51%
YoY %	3.85%	8.28%	-14.02%	1.36%	4.75%	10.13%	-	-
Horiz. %	113.06%	108.87%	100.54%	116.94%	115.37%	110.13%	100.00%	-
PBT	47,025	41,376	34,424	50,248	48,096	43,108	34,412	23.12%
YoY %	13.65%	20.20%	-31.49%	4.47%	11.57%	25.27%	-	-
Horiz. %	136.65%	120.24%	100.03%	146.02%	139.77%	125.27%	100.00%	-
Tax	-9,114	-8,422	-9,620	-6,206	-4,938	-4,716	-4,308	64.72%
YoY %	-8.22%	12.45%	-55.01%	-25.68%	-4.71%	-9.47%	-	-
Horiz. %	211.56%	195.50%	223.31%	144.06%	114.62%	109.47%	100.00%	-
NP	37,910	32,954	24,804	44,042	43,157	38,392	30,104	16.59%
YoY %	15.04%	32.86%	-43.68%	2.05%	12.41%	27.53%	-	-
Horiz. %	125.93%	109.47%	82.39%	146.30%	143.36%	127.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,910	32,954	24,804	44,042	43,157	38,392	30,104	16.59%
YoY %	15.04%	32.86%	-43.68%	2.05%	12.41%	27.53%	-	-
Horiz. %	125.93%	109.47%	82.39%	146.30%	143.36%	127.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.38%	20.35%	27.95%	12.35%	10.27%	10.94%	12.52%	-
YoY %	-4.77%	-27.19%	126.32%	20.25%	-6.12%	-12.62%	-	-
Horiz. %	154.79%	162.54%	223.24%	98.64%	82.03%	87.38%	100.00%	-
Total Cost	365,633	355,630	334,060	373,345	368,624	354,700	326,824	7.76%
YoY %	2.81%	6.46%	-10.52%	1.28%	3.93%	8.53%	-	-
Horiz. %	111.87%	108.81%	102.21%	114.23%	112.79%	108.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	464,029	465,309	465,191	474,825	461,401	451,117	444,504	2.90%
YoY %	-0.28%	0.03%	-2.03%	2.91%	2.28%	1.49%	-	-
Horiz. %	104.39%	104.68%	104.65%	106.82%	103.80%	101.49%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	15,467	23,265	-	11,637	6,214	9,398	47,037	-52.32%
YoY %	-33.52%	0.00%	-	87.27%	-33.88%	-80.02%	-	-
Horiz. %	32.88%	49.46%	-	24.74%	13.21%	19.98%	100.00%	-
Div Payout %	40.80%	70.60%	-	26.42%	14.40%	24.48%	156.25%	-
YoY %	-42.21%	0.00%	-	83.47%	-41.18%	-84.33%	-	-
Horiz. %	26.11%	45.18%	-	16.91%	9.22%	15.67%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	464,029	465,309	465,191	474,825	461,401	451,117	444,504	2.90%
YoY %	-0.28%	0.03%	-2.03%	2.91%	2.28%	1.49%	-	-
Horiz. %	104.39%	104.68%	104.65%	106.82%	103.80%	101.49%	100.00%	-
NOSH	232,014	232,654	232,595	232,757	233,030	234,957	235,187	-0.90%
YoY %	-0.28%	0.03%	-0.07%	-0.12%	-0.82%	-0.10%	-	-
Horiz. %	98.65%	98.92%	98.90%	98.97%	99.08%	99.90%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	9.39%	8.48%	6.91%	10.55%	10.48%	9.77%	8.43%	-
YoY %	10.73%	22.72%	-34.50%	0.67%	7.27%	15.90%	-	-
Horiz. %	111.39%	100.59%	81.97%	125.15%	124.32%	115.90%	100.00%	-
ROE	8.17%	7.08%	5.33%	9.28%	9.35%	8.51%	6.77%	-
YoY %	15.40%	32.83%	-42.56%	-0.75%	9.87%	25.70%	-	-
Horiz. %	120.68%	104.58%	78.73%	137.08%	138.11%	125.70%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	173.93	167.02	154.29	179.32	176.71	167.30	151.76	9.50%
YoY %	4.14%	8.25%	-13.96%	1.48%	5.62%	10.24%	-	-
Horiz. %	114.61%	110.06%	101.67%	118.16%	116.44%	110.24%	100.00%	-
EPS	16.40	14.22	10.68	18.99	18.52	16.34	12.80	17.94%
YoY %	15.33%	33.15%	-43.76%	2.54%	13.34%	27.66%	-	-
Horiz. %	128.12%	111.09%	83.44%	148.36%	144.69%	127.66%	100.00%	-
DPS	6.67	10.00	0.00	5.00	2.67	4.00	20.00	-51.87%
YoY %	-33.30%	0.00%	0.00%	87.27%	-33.25%	-80.00%	-	-
Horiz. %	33.35%	50.00%	0.00%	25.00%	13.35%	20.00%	100.00%	-
NAPS	2.00	2.00	2.00	2.04	1.98	1.92	1.89	3.83%
YoY %	0.00%	0.00%	-1.96%	3.03%	3.12%	1.59%	-	-
Horiz. %	105.82%	105.82%	105.82%	107.94%	104.76%	101.59%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 232,893
RPS	168.14	161.91	149.53	173.91	171.58	163.79	148.72	8.51%
YoY %	3.85%	8.28%	-14.02%	1.36%	4.76%	10.13%	-	-
Horiz. %	113.06%	108.87%	100.54%	116.94%	115.37%	110.13%	100.00%	-
EPS	15.80	13.73	10.34	18.35	17.98	16.00	12.54	16.63%
YoY %	15.08%	32.79%	-43.65%	2.06%	12.38%	27.59%	-	-
Horiz. %	126.00%	109.49%	82.46%	146.33%	143.38%	127.59%	100.00%	-
DPS	6.44	9.69	0.00	4.85	2.59	3.92	19.60	-52.35%
YoY %	-33.54%	0.00%	0.00%	87.26%	-33.93%	-80.00%	-	-
Horiz. %	32.86%	49.44%	0.00%	24.74%	13.21%	20.00%	100.00%	-
NAPS	1.9335	1.9388	1.9383	1.9784	1.9225	1.8797	1.8521	2.90%
YoY %	-0.27%	0.03%	-2.03%	2.91%	2.28%	1.49%	-	-
Horiz. %	104.40%	104.68%	104.65%	106.82%	103.80%	101.49%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	1.16	1.41	1.25	1.21	1.17	1.38	1.44	-
P/RPS	0.67	0.84	0.81	0.67	0.66	0.82	0.95	-20.75%
YoY %	-20.24%	3.70%	20.90%	1.52%	-19.51%	-13.68%	-	-
Horiz. %	70.53%	88.42%	85.26%	70.53%	69.47%	86.32%	100.00%	-
P/EPS	7.10	9.95	11.72	6.39	6.32	8.45	11.25	-26.40%
YoY %	-28.64%	-15.10%	83.41%	1.11%	-25.21%	-24.89%	-	-
Horiz. %	63.11%	88.44%	104.18%	56.80%	56.18%	75.11%	100.00%	-
EY	14.09	10.05	8.53	15.64	15.83	11.84	8.89	35.89%
YoY %	40.20%	17.82%	-45.46%	-1.20%	33.70%	33.18%	-	-
Horiz. %	158.49%	113.05%	95.95%	175.93%	178.07%	133.18%	100.00%	-
DY	5.75	7.09	0.00	4.13	2.28	2.90	13.89	-44.42%
YoY %	-18.90%	0.00%	0.00%	81.14%	-21.38%	-79.12%	-	-
Horiz. %	41.40%	51.04%	0.00%	29.73%	16.41%	20.88%	100.00%	-
P/NAPS	0.58	0.71	0.63	0.59	0.59	0.72	0.76	-16.47%
YoY %	-18.31%	12.70%	6.78%	0.00%	-18.06%	-5.26%	-	-
Horiz. %	76.32%	93.42%	82.89%	77.63%	77.63%	94.74%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	21/11/07	22/08/07	22/05/07	26/02/07	22/11/06	23/08/06	24/05/06	-
Price	1.20	1.30	1.50	1.42	1.25	1.25	1.41	-
P/RPS	0.69	0.78	0.97	0.79	0.71	0.75	0.93	-18.02%
YoY %	-11.54%	-19.59%	22.78%	11.27%	-5.33%	-19.35%	-	-
Horiz. %	74.19%	83.87%	104.30%	84.95%	76.34%	80.65%	100.00%	-
P/EPS	7.34	9.18	14.07	7.50	6.75	7.65	11.02	-23.71%
YoY %	-20.04%	-34.75%	87.60%	11.11%	-11.76%	-30.58%	-	-
Horiz. %	66.61%	83.30%	127.68%	68.06%	61.25%	69.42%	100.00%	-
EY	13.62	10.90	7.11	13.33	14.82	13.07	9.08	31.00%
YoY %	24.95%	53.31%	-46.66%	-10.05%	13.39%	43.94%	-	-
Horiz. %	150.00%	120.04%	78.30%	146.81%	163.22%	143.94%	100.00%	-
DY	5.56	7.69	0.00	3.52	2.13	3.20	14.18	-46.39%
YoY %	-27.70%	0.00%	0.00%	65.26%	-33.44%	-77.43%	-	-
Horiz. %	39.21%	54.23%	0.00%	24.82%	15.02%	22.57%	100.00%	-
P/NAPS	0.60	0.65	0.75	0.70	0.63	0.65	0.75	-13.81%
YoY %	-7.69%	-13.33%	7.14%	11.11%	-3.08%	-13.33%	-	-
Horiz. %	80.00%	86.67%	100.00%	93.33%	84.00%	86.67%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-09 10:00:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-07-09 10:00:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-07-09 10:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-07-09 10:00:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-07-09 10:00:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

ARMADA

BUMI ARMADA BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

754

PTRANS

PERAK TRANSIT BERHAD

694

MPI

MALAYSIAN PACIFIC INDUSTRIES

669

HLIND

HONG LEONG INDUSTRIES BHD

654

JCY

JCY INTERNATIONAL BERHAD

616

GENTING

GENTING BHD

611

MAYBANK

MALAYAN BANKING BHD

547

SALCON

SALCON BHD

537

GENM

GENTING MALAYSIA BERHAD

499

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

JPG

0.91

+0.07

131,387,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HWE

0.15

+0.015

71,558,300

AHB-WC

0.075

0.00

69,666,800

ARMADA

0.60

+0.02

67,021,900

HSI-CXV

0.07

-0.03

62,351,800

HSI-CXN

0.13

-0.05

57,078,100

E&O-LR

0.055

+0.01

56,261,700

0.325

+0.03

54,645,800

More active Stocks

MPI

40.02

+0.62

136,500

HSI-HW1

0.415

+0.265

30,000

VITROX

4.40

+0.24

4,187,900

MSC

2.95

+0.19

1,470,200

TENAGA

14.40

+0.18

5,142,400

AFFIN

2.77

+0.17

11,665,000

PTT

2.53

+0.15

351,900

HSI-HUY

0.85

+0.115

1,618,500

BOXPAK

0.835

+0.115

5,100

GAMUDA

7.36

+0.11

4,468,000

More gainer Stocks

F&N

31.42

-0.44

72,700

BKAWAN

19.50

-0.22

2,800

HSI-CV5

0.335

-0.21

20,000

HSI-CVO

0.20

-0.205

20,000

ORIENT

6.97

-0.18

1,220,900

CARLSBG

18.52

-0.18

72,300

PPB

14.14

-0.16

340,100

AEONCR

7.23

-0.15

213,900

NIKKEI-HD

0.59

-0.135

1,133,000

KLK

20.10

-0.12

421,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More