[WTHORSE] QoQ TTM Result on 30-Sep-2008 [#3]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	466,326	480,962	481,996	481,310	455,174	427,559	415,236	8.05%
YoY %	-3.04%	-0.21%	0.14%	5.74%	6.46%	2.97%	-	-
Horiz. %	112.30%	115.83%	116.08%	115.91%	109.62%	102.97%	100.00%	-
PBT	65,866	68,360	68,069	68,298	59,591	53,135	50,844	18.85%
YoY %	-3.65%	0.43%	-0.34%	14.61%	12.15%	4.51%	-	-
Horiz. %	129.55%	134.45%	133.88%	134.33%	117.20%	104.51%	100.00%	-
Tax	-14,815	-16,178	-15,900	-15,335	-11,984	-9,507	-9,875	31.08%
YoY %	8.43%	-1.75%	-3.68%	-27.96%	-26.05%	3.73%	-	-
Horiz. %	150.03%	163.83%	161.01%	155.29%	121.36%	96.27%	100.00%	-
NP	51,051	52,182	52,169	52,963	47,607	43,628	40,969	15.81%
YoY %	-2.17%	0.02%	-1.50%	11.25%	9.12%	6.49%	-	-
Horiz. %	124.61%	127.37%	127.34%	129.28%	116.20%	106.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,051	52,182	52,169	52,963	47,607	43,628	40,969	15.81%
YoY %	-2.17%	0.02%	-1.50%	11.25%	9.12%	6.49%	-	-
Horiz. %	124.61%	127.37%	127.34%	129.28%	116.20%	106.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.49%	23.67%	23.36%	22.45%	20.11%	17.89%	19.42%	-
YoY %	-4.99%	1.33%	4.05%	11.64%	12.41%	-7.88%	-	-
Horiz. %	115.81%	121.88%	120.29%	115.60%	103.55%	92.12%	100.00%	-
Total Cost	415,275	428,780	429,827	428,347	407,567	383,931	374,267	7.18%
YoY %	-3.15%	-0.24%	0.35%	5.10%	6.16%	2.58%	-	-
Horiz. %	110.96%	114.57%	114.85%	114.45%	108.90%	102.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	554,523	556,286	460,456	462,627	519,073	521,858	464,170	12.60%
YoY %	-0.32%	20.81%	-0.47%	-10.87%	-0.53%	12.43%	-	-
Horiz. %	119.47%	119.85%	99.20%	99.67%	111.83%	112.43%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	16,115	16,115	16,115	16,245	16,245	27,879	27,879	-30.63%
YoY %	0.00%	0.00%	-0.80%	0.00%	-41.73%	0.00%	-	-
Horiz. %	57.80%	57.80%	57.80%	58.27%	58.27%	100.00%	100.00%	-
Div Payout %	31.57%	30.88%	30.89%	30.67%	34.13%	63.90%	68.05%	-
YoY %	2.23%	-0.03%	0.72%	-10.14%	-46.59%	-6.10%	-	-
Horiz. %	46.39%	45.38%	45.39%	45.07%	50.15%	93.90%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	554,523	556,286	460,456	462,627	519,073	521,858	464,170	12.60%
YoY %	-0.32%	20.81%	-0.47%	-10.87%	-0.53%	12.43%	-	-
Horiz. %	119.47%	119.85%	99.20%	99.67%	111.83%	112.43%	100.00%	-
NOSH	230,092	229,870	230,228	231,313	231,729	231,937	232,085	-0.57%
YoY %	0.10%	-0.16%	-0.47%	-0.18%	-0.09%	-0.06%	-	-
Horiz. %	99.14%	99.05%	99.20%	99.67%	99.85%	99.94%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	10.95%	10.85%	10.82%	11.00%	10.46%	10.20%	9.87%	-
YoY %	0.92%	0.28%	-1.64%	5.16%	2.55%	3.34%	-	-
Horiz. %	110.94%	109.93%	109.63%	111.45%	105.98%	103.34%	100.00%	-
ROE	9.21%	9.38%	11.33%	11.45%	9.17%	8.36%	8.83%	-
YoY %	-1.81%	-17.21%	-1.05%	24.86%	9.69%	-5.32%	-	-
Horiz. %	104.30%	106.23%	128.31%	129.67%	103.85%	94.68%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	202.67	209.23	209.36	208.08	196.42	184.34	178.92	8.67%
YoY %	-3.14%	-0.06%	0.62%	5.94%	6.55%	3.03%	-	-
Horiz. %	113.27%	116.94%	117.01%	116.30%	109.78%	103.03%	100.00%	-
EPS	22.19	22.70	22.66	22.90	20.54	18.81	17.65	16.50%
YoY %	-2.25%	0.18%	-1.05%	11.49%	9.20%	6.57%	-	-
Horiz. %	125.72%	128.61%	128.39%	129.75%	116.37%	106.57%	100.00%	-
DPS	7.00	7.00	7.00	7.00	7.00	12.00	12.00	-30.20%
YoY %	0.00%	0.00%	0.00%	0.00%	-41.67%	0.00%	-	-
Horiz. %	58.33%	58.33%	58.33%	58.33%	58.33%	100.00%	100.00%	-
NAPS	2.41	2.42	2.00	2.00	2.24	2.25	2.00	13.25%
YoY %	-0.41%	21.00%	0.00%	-10.71%	-0.44%	12.50%	-	-
Horiz. %	120.50%	121.00%	100.00%	100.00%	112.00%	112.50%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 231,313
RPS	194.30	200.40	200.83	200.55	189.66	178.15	173.02	8.04%
YoY %	-3.04%	-0.21%	0.14%	5.74%	6.46%	2.96%	-	-
Horiz. %	112.30%	115.82%	116.07%	115.91%	109.62%	102.96%	100.00%	-
EPS	21.27	21.74	21.74	22.07	19.84	18.18	17.07	15.81%
YoY %	-2.16%	0.00%	-1.50%	11.24%	9.13%	6.50%	-	-
Horiz. %	124.60%	127.36%	127.36%	129.29%	116.23%	106.50%	100.00%	-
DPS	6.71	6.71	6.71	6.77	6.77	11.62	11.62	-30.67%
YoY %	0.00%	0.00%	-0.89%	0.00%	-41.74%	0.00%	-	-
Horiz. %	57.75%	57.75%	57.75%	58.26%	58.26%	100.00%	100.00%	-
NAPS	2.3105	2.3179	1.9186	1.9276	2.1628	2.1744	1.934	12.60%
YoY %	-0.32%	20.81%	-0.47%	-10.87%	-0.53%	12.43%	-	-
Horiz. %	119.47%	119.85%	99.20%	99.67%	111.83%	112.43%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	1.25	1.10	1.06	1.06	1.18	1.19	1.17	-
P/RPS	0.62	0.53	0.51	0.51	0.60	0.65	0.65	-3.10%
YoY %	16.98%	3.92%	0.00%	-15.00%	-7.69%	0.00%	-	-
Horiz. %	95.38%	81.54%	78.46%	78.46%	92.31%	100.00%	100.00%	-
P/EPS	5.63	4.85	4.68	4.63	5.74	6.33	6.63	-10.33%
YoY %	16.08%	3.63%	1.08%	-19.34%	-9.32%	-4.52%	-	-
Horiz. %	84.92%	73.15%	70.59%	69.83%	86.58%	95.48%	100.00%	-
EY	17.75	20.64	21.38	21.60	17.41	15.81	15.09	11.44%
YoY %	-14.00%	-3.46%	-1.02%	24.07%	10.12%	4.77%	-	-
Horiz. %	117.63%	136.78%	141.68%	143.14%	115.37%	104.77%	100.00%	-
DY	5.60	6.36	6.60	6.60	5.93	10.08	10.26	-33.23%
YoY %	-11.95%	-3.64%	0.00%	11.30%	-41.17%	-1.75%	-	-
Horiz. %	54.58%	61.99%	64.33%	64.33%	57.80%	98.25%	100.00%	-
P/NAPS	0.52	0.45	0.53	0.53	0.53	0.53	0.59	-8.08%
YoY %	15.56%	-15.09%	0.00%	0.00%	0.00%	-10.17%	-	-
Horiz. %	88.14%	76.27%	89.83%	89.83%	89.83%	89.83%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	20/08/09	19/05/09	19/02/09	19/11/08	22/08/08	20/05/08	28/02/08	-
Price	1.31	1.26	1.11	1.05	1.16	1.29	1.21	-
P/RPS	0.65	0.60	0.53	0.50	0.59	0.70	0.68	-2.96%
YoY %	8.33%	13.21%	6.00%	-15.25%	-15.71%	2.94%	-	-
Horiz. %	95.59%	88.24%	77.94%	73.53%	86.76%	102.94%	100.00%	-
P/EPS	5.90	5.55	4.90	4.59	5.65	6.86	6.85	-9.48%
YoY %	6.31%	13.27%	6.75%	-18.76%	-17.64%	0.15%	-	-
Horiz. %	86.13%	81.02%	71.53%	67.01%	82.48%	100.15%	100.00%	-
EY	16.94	18.02	20.41	21.81	17.71	14.58	14.59	10.47%
YoY %	-5.99%	-11.71%	-6.42%	23.15%	21.47%	-0.07%	-	-
Horiz. %	116.11%	123.51%	139.89%	149.49%	121.38%	99.93%	100.00%	-
DY	5.34	5.56	6.31	6.67	6.03	9.30	9.92	-33.85%
YoY %	-3.96%	-11.89%	-5.40%	10.61%	-35.16%	-6.25%	-	-
Horiz. %	53.83%	56.05%	63.61%	67.24%	60.79%	93.75%	100.00%	-
P/NAPS	0.54	0.52	0.56	0.53	0.52	0.57	0.61	-7.81%
YoY %	3.85%	-7.14%	5.66%	1.92%	-8.77%	-6.56%	-	-
Horiz. %	88.52%	85.25%	91.80%	86.89%	85.25%	93.44%	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

916

HLIND

HONG LEONG INDUSTRIES BHD

904

JCY

JCY INTERNATIONAL BERHAD

646

DNEX

DAGANG NEXCHANGE BERHAD

622

GENTING

GENTING BHD

601

YTLPOWR

YTL POWER INTERNATIONAL BHD

562

MAYBANK

MALAYAN BANKING BHD

484

SAPNRG

SAPURA ENERGY BERHAD

481

NOTION

NOTION VTEC BHD

478

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