[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	219.09	167.61	106.47	46.38	188.74	137.57	88.31	82.75%
YoY %	30.71%	57.42%	129.56%	-75.43%	37.20%	55.78%	-	-
Horiz. %	248.09%	189.80%	120.56%	52.52%	213.72%	155.78%	100.00%	-
EPS	23.71	17.70	9.84	4.03	18.95	12.92	7.49	114.84%
YoY %	33.95%	79.88%	144.17%	-78.73%	46.67%	72.50%	-	-
Horiz. %	316.56%	236.32%	131.38%	53.81%	253.00%	172.50%	100.00%	-
DPS	7.33	7.36	7.38	0.00	7.38	5.27	5.29	24.16%
YoY %	-0.41%	-0.27%	0.00%	0.00%	40.04%	-0.38%	-	-
Horiz. %	138.56%	139.13%	139.51%	0.00%	139.51%	99.62%	100.00%	-
NAPS	2.4906	2.4377	2.3614	2.3721	2.3509	2.1092	2.115	11.45%
YoY %	2.17%	3.23%	-0.45%	0.90%	11.46%	-0.27%	-	-
Horiz. %	117.76%	115.26%	111.65%	112.16%	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 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