[WTHORSE] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Cumulative Result
Revenue	481,996	368,732	234,230	102,039	415,236	302,658	194,292	82.75%
YoY %	30.72%	57.42%	129.55%	-75.43%	37.20%	55.77%	-	-
Horiz. %	248.08%	189.78%	120.56%	52.52%	213.72%	155.77%	100.00%	-
PBT	68,069	51,968	28,680	10,897	50,843	35,269	20,688	120.42%
YoY %	30.98%	81.20%	163.19%	-78.57%	44.16%	70.48%	-	-
Horiz. %	329.03%	251.20%	138.63%	52.67%	245.76%	170.48%	100.00%	-
Tax	-15,900	-13,018	-7,042	-2,037	-9,153	-6,836	-4,211	141.50%
YoY %	-22.14%	-84.86%	-245.70%	77.75%	-33.89%	-62.34%	-	-
Horiz. %	377.58%	309.14%	167.23%	48.37%	217.36%	162.34%	100.00%	-
NP	52,169	38,950	21,638	8,860	41,690	28,433	16,477	114.86%
YoY %	33.94%	80.01%	144.22%	-78.75%	46.63%	72.56%	-	-
Horiz. %	316.62%	236.39%	131.32%	53.77%	253.02%	172.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,169	38,950	21,638	8,860	41,690	28,433	16,477	114.86%
YoY %	33.94%	80.01%	144.22%	-78.75%	46.63%	72.56%	-	-
Horiz. %	316.62%	236.39%	131.32%	53.77%	253.02%	172.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.36%	25.05%	24.55%	18.69%	18.00%	19.38%	20.35%	-
YoY %	-6.75%	2.04%	31.35%	3.83%	-7.12%	-4.77%	-	-
Horiz. %	114.79%	123.10%	120.64%	91.84%	88.45%	95.23%	100.00%	-
Total Cost	429,827	329,782	212,592	93,179	373,546	274,225	177,815	79.63%
YoY %	30.34%	55.12%	128.15%	-75.06%	36.22%	54.22%	-	-
Horiz. %	241.73%	185.46%	119.56%	52.40%	210.08%	154.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	547,924	536,284	519,497	521,858	517,199	464,029	465,309	11.45%
YoY %	2.17%	3.23%	-0.45%	0.90%	11.46%	-0.28%	-	-
Horiz. %	117.75%	115.25%	111.65%	112.15%	111.15%	99.72%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	16,115	16,181	16,234	-	16,234	11,600	11,632	24.15%
YoY %	-0.41%	-0.33%	0.00%	-	39.95%	-0.28%	-	-
Horiz. %	138.54%	139.11%	139.56%	-	139.56%	99.72%	100.00%	-
Div Payout %	30.89%	41.54%	75.03%	-	38.94%	40.80%	70.60%	-
YoY %	-25.64%	-44.64%	0.00%	-	-4.56%	-42.21%	-	-
Horiz. %	43.75%	58.84%	106.27%	-	55.16%	57.79%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	547,924	536,284	519,497	521,858	517,199	464,029	465,309	11.45%
YoY %	2.17%	3.23%	-0.45%	0.90%	11.46%	-0.28%	-	-
Horiz. %	117.75%	115.25%	111.65%	112.15%	111.15%	99.72%	100.00%	-
NOSH	230,220	231,157	231,918	231,937	231,927	232,014	232,654	-0.69%
YoY %	-0.41%	-0.33%	-0.01%	0.00%	-0.04%	-0.28%	-	-
Horiz. %	98.95%	99.36%	99.68%	99.69%	99.69%	99.72%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	10.82%	10.56%	9.24%	8.68%	10.04%	9.39%	8.48%	-
YoY %	2.46%	14.29%	6.45%	-13.55%	6.92%	10.73%	-	-
Horiz. %	127.59%	124.53%	108.96%	102.36%	118.40%	110.73%	100.00%	-
ROE	9.52%	7.26%	4.17%	1.70%	8.06%	6.13%	3.54%	-
YoY %	31.13%	74.10%	145.29%	-78.91%	31.48%	73.16%	-	-
Horiz. %	268.93%	205.08%	117.80%	48.02%	227.68%	173.16%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	209.36	159.52	101.00	43.99	179.04	130.45	83.51	84.03%
YoY %	31.24%	57.94%	129.60%	-75.43%	37.25%	56.21%	-	-
Horiz. %	250.70%	191.02%	120.94%	52.68%	214.39%	156.21%	100.00%	-
EPS	22.69	16.85	9.33	3.82	18.11	12.30	7.11	115.99%
YoY %	34.66%	80.60%	144.24%	-78.91%	47.24%	73.00%	-	-
Horiz. %	319.13%	236.99%	131.22%	53.73%	254.71%	173.00%	100.00%	-
DPS	7.00	7.00	7.00	0.00	7.00	5.00	5.00	25.01%
YoY %	0.00%	0.00%	0.00%	0.00%	40.00%	0.00%	-	-
Horiz. %	140.00%	140.00%	140.00%	0.00%	140.00%	100.00%	100.00%	-
NAPS	2.38	2.32	2.24	2.25	2.23	2.00	2.00	12.23%
YoY %	2.59%	3.57%	-0.44%	0.90%	11.50%	0.00%	-	-
Horiz. %	119.00%	116.00%	112.00%	112.50%	111.50%	100.00%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 231,937
RPS	200.83	153.64	97.60	42.52	173.02	126.11	80.96	82.74%
YoY %	30.71%	57.42%	129.54%	-75.42%	37.20%	55.77%	-	-
Horiz. %	248.06%	189.77%	120.55%	52.52%	213.71%	155.77%	100.00%	-
EPS	21.74	16.23	9.02	3.69	17.37	11.85	6.87	114.79%
YoY %	33.95%	79.93%	144.44%	-78.76%	46.58%	72.49%	-	-
Horiz. %	316.45%	236.24%	131.30%	53.71%	252.84%	172.49%	100.00%	-
DPS	6.71	6.74	6.76	0.00	6.76	4.83	4.85	24.03%
YoY %	-0.45%	-0.30%	0.00%	0.00%	39.96%	-0.41%	-	-
Horiz. %	138.35%	138.97%	139.38%	0.00%	139.38%	99.59%	100.00%	-
NAPS	2.283	2.2345	2.1646	2.1744	2.155	1.9335	1.9388	11.45%
YoY %	2.17%	3.23%	-0.45%	0.90%	11.46%	-0.27%	-	-
Horiz. %	117.75%	115.25%	111.65%	112.15%	111.15%	99.73%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.06	1.06	1.18	1.19	1.17	1.16	1.41	-
P/RPS	0.51	0.66	1.17	2.70	0.65	0.89	1.69	-54.84%
YoY %	-22.73%	-43.59%	-56.67%	315.38%	-26.97%	-47.34%	-	-
Horiz. %	30.18%	39.05%	69.23%	159.76%	38.46%	52.66%	100.00%	-
P/EPS	4.68	6.29	12.65	31.15	6.51	9.47	19.91	-61.74%
YoY %	-25.60%	-50.28%	-59.39%	378.49%	-31.26%	-52.44%	-	-
Horiz. %	23.51%	31.59%	63.54%	156.45%	32.70%	47.56%	100.00%	-
EY	21.38	15.90	7.91	3.21	15.36	10.56	5.02	161.59%
YoY %	34.47%	101.01%	146.42%	-79.10%	45.45%	110.36%	-	-
Horiz. %	425.90%	316.73%	157.57%	63.94%	305.98%	210.36%	100.00%	-
DY	6.60	6.60	5.93	0.00	5.98	4.31	3.55	50.91%
YoY %	0.00%	11.30%	0.00%	0.00%	38.75%	21.41%	-	-
Horiz. %	185.92%	185.92%	167.04%	0.00%	168.45%	121.41%	100.00%	-
P/NAPS	0.45	0.46	0.53	0.53	0.52	0.58	0.71	-26.11%
YoY %	-2.17%	-13.21%	0.00%	1.92%	-10.34%	-18.31%	-	-
Horiz. %	63.38%	64.79%	74.65%	74.65%	73.24%	81.69%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	19/02/09	19/11/08	22/08/08	20/05/08	28/02/08	21/11/07	22/08/07	-
Price	1.11	1.05	1.16	1.29	1.21	1.20	1.30	-
P/RPS	0.53	0.66	1.15	2.93	0.68	0.92	1.56	-51.15%
YoY %	-19.70%	-42.61%	-60.75%	330.88%	-26.09%	-41.03%	-	-
Horiz. %	33.97%	42.31%	73.72%	187.82%	43.59%	58.97%	100.00%	-
P/EPS	4.90	6.23	12.43	33.77	6.73	9.79	18.36	-58.38%
YoY %	-21.35%	-49.88%	-63.19%	401.78%	-31.26%	-46.68%	-	-
Horiz. %	26.69%	33.93%	67.70%	183.93%	36.66%	53.32%	100.00%	-
EY	20.41	16.05	8.04	2.96	14.86	10.21	5.45	140.19%
YoY %	27.17%	99.63%	171.62%	-80.08%	45.54%	87.34%	-	-
Horiz. %	374.50%	294.50%	147.52%	54.31%	272.66%	187.34%	100.00%	-
DY	6.31	6.67	6.03	0.00	5.79	4.17	3.85	38.80%
YoY %	-5.40%	10.61%	0.00%	0.00%	38.85%	8.31%	-	-
Horiz. %	163.90%	173.25%	156.62%	0.00%	150.39%	108.31%	100.00%	-
P/NAPS	0.47	0.45	0.52	0.57	0.54	0.60	0.65	-19.36%
YoY %	4.44%	-13.46%	-8.77%	5.56%	-10.00%	-7.69%	-	-
Horiz. %	72.31%	69.23%	80.00%	87.69%	83.08%	92.31%	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 - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:50:00

EMA 5

5 Mins

BUY

2024-06-28 16:50:00

ADX

5 Mins

BUY

2024-06-28 16:50:00

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

926

HLIND

HONG LEONG INDUSTRIES BHD

915

JCY

JCY INTERNATIONAL BERHAD

645

DNEX

DAGANG NEXCHANGE BERHAD

633

GENTING

GENTING BHD

601

YTLPOWR

YTL POWER INTERNATIONAL BHD

559

MAYBANK

MALAYAN BANKING BHD

491

NOTION

NOTION VTEC BHD

489

MYEG

MY E.G. SERVICES BHD

484

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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