[WTHORSE] QoQ TTM Result on 31-Dec-2011 [#4]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	576,708	559,099	540,351	530,041	525,502	533,721	533,250	5.34%
YoY %	3.15%	3.47%	1.95%	0.86%	-1.54%	0.09%	-	-
Horiz. %	108.15%	104.85%	101.33%	99.40%	98.55%	100.09%	100.00%	-
PBT	60,410	64,948	70,267	71,382	70,548	79,865	83,682	-19.47%
YoY %	-6.99%	-7.57%	-1.56%	1.18%	-11.67%	-4.56%	-	-
Horiz. %	72.19%	77.61%	83.97%	85.30%	84.30%	95.44%	100.00%	-
Tax	-8,267	-9,372	-10,588	-10,780	-15,384	-16,947	-17,712	-39.74%
YoY %	11.79%	11.48%	1.78%	29.93%	9.22%	4.32%	-	-
Horiz. %	46.67%	52.91%	59.78%	60.86%	86.86%	95.68%	100.00%	-
NP	52,143	55,576	59,679	60,602	55,164	62,918	65,970	-14.47%
YoY %	-6.18%	-6.88%	-1.52%	9.86%	-12.32%	-4.63%	-	-
Horiz. %	79.04%	84.24%	90.46%	91.86%	83.62%	95.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,143	55,576	59,679	60,602	55,164	62,918	65,970	-14.47%
YoY %	-6.18%	-6.88%	-1.52%	9.86%	-12.32%	-4.63%	-	-
Horiz. %	79.04%	84.24%	90.46%	91.86%	83.62%	95.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.68%	14.43%	15.07%	15.10%	21.81%	21.22%	21.17%	-
YoY %	-5.20%	-4.25%	-0.20%	-30.77%	2.78%	0.24%	-	-
Horiz. %	64.62%	68.16%	71.19%	71.33%	103.02%	100.24%	100.00%	-
Total Cost	524,565	503,523	480,672	469,439	470,338	470,803	467,280	7.99%
YoY %	4.18%	4.75%	2.39%	-0.19%	-0.10%	0.75%	-	-
Horiz. %	112.26%	107.76%	102.87%	100.46%	100.65%	100.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	675,640	668,365	668,411	459,377	646,245	634,575	631,866	4.55%
YoY %	1.09%	-0.01%	45.50%	-28.92%	1.84%	0.43%	-	-
Horiz. %	106.93%	105.78%	105.78%	72.70%	102.28%	100.43%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	22,974	22,983	22,983	22,983	23,003	27,605	27,605	-11.49%
YoY %	-0.04%	0.00%	0.00%	-0.09%	-16.67%	0.00%	-	-
Horiz. %	83.22%	83.26%	83.26%	83.26%	83.33%	100.00%	100.00%	-
Div Payout %	44.06%	41.36%	38.51%	37.93%	41.70%	43.88%	41.85%	-
YoY %	6.53%	7.40%	1.53%	-9.04%	-4.97%	4.85%	-	-
Horiz. %	105.28%	98.83%	92.02%	90.63%	99.64%	104.85%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	675,640	668,365	668,411	459,377	646,245	634,575	631,866	4.55%
YoY %	1.09%	-0.01%	45.50%	-28.92%	1.84%	0.43%	-	-
Horiz. %	106.93%	105.78%	105.78%	72.70%	102.28%	100.43%	100.00%	-
NOSH	229,809	229,678	229,694	229,688	229,980	229,918	229,769	0.01%
YoY %	0.06%	-0.01%	0.00%	-0.13%	0.03%	0.06%	-	-
Horiz. %	100.02%	99.96%	99.97%	99.96%	100.09%	100.06%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	9.04%	9.94%	11.04%	11.43%	10.50%	11.79%	12.37%	-
YoY %	-9.05%	-9.96%	-3.41%	8.86%	-10.94%	-4.69%	-	-
Horiz. %	73.08%	80.36%	89.25%	92.40%	84.88%	95.31%	100.00%	-
ROE	7.72%	8.32%	8.93%	13.19%	8.54%	9.91%	10.44%	-
YoY %	-7.21%	-6.83%	-32.30%	54.45%	-13.82%	-5.08%	-	-
Horiz. %	73.95%	79.69%	85.54%	126.34%	81.80%	94.92%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	250.95	243.43	235.25	230.76	228.50	232.13	232.08	5.33%
YoY %	3.09%	3.48%	1.95%	0.99%	-1.56%	0.02%	-	-
Horiz. %	108.13%	104.89%	101.37%	99.43%	98.46%	100.02%	100.00%	-
EPS	22.69	24.20	25.98	26.38	23.99	27.37	28.71	-14.48%
YoY %	-6.24%	-6.85%	-1.52%	9.96%	-12.35%	-4.67%	-	-
Horiz. %	79.03%	84.29%	90.49%	91.88%	83.56%	95.33%	100.00%	-
DPS	10.00	10.00	10.00	10.00	10.00	12.00	12.00	-11.41%
YoY %	0.00%	0.00%	0.00%	0.00%	-16.67%	0.00%	-	-
Horiz. %	83.33%	83.33%	83.33%	83.33%	83.33%	100.00%	100.00%	-
NAPS	2.94	2.91	2.91	2.00	2.81	2.76	2.75	4.54%
YoY %	1.03%	0.00%	45.50%	-28.83%	1.81%	0.36%	-	-
Horiz. %	106.91%	105.82%	105.82%	72.73%	102.18%	100.36%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 229,688
RPS	240.30	232.96	225.15	220.85	218.96	222.38	222.19	5.34%
YoY %	3.15%	3.47%	1.95%	0.86%	-1.54%	0.09%	-	-
Horiz. %	108.15%	104.85%	101.33%	99.40%	98.55%	100.09%	100.00%	-
EPS	21.73	23.16	24.87	25.25	22.98	26.22	27.49	-14.47%
YoY %	-6.17%	-6.88%	-1.50%	9.88%	-12.36%	-4.62%	-	-
Horiz. %	79.05%	84.25%	90.47%	91.85%	83.59%	95.38%	100.00%	-
DPS	9.57	9.58	9.58	9.58	9.58	11.50	11.50	-11.49%
YoY %	-0.10%	0.00%	0.00%	0.00%	-16.70%	0.00%	-	-
Horiz. %	83.22%	83.30%	83.30%	83.30%	83.30%	100.00%	100.00%	-
NAPS	2.8152	2.7849	2.785	1.9141	2.6927	2.6441	2.6328	4.55%
YoY %	1.09%	-0.00%	45.50%	-28.92%	1.84%	0.43%	-	-
Horiz. %	106.93%	105.78%	105.78%	72.70%	102.28%	100.43%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	1.65	1.66	1.68	1.67	1.70	1.88	1.94	-
P/RPS	0.66	0.68	0.71	0.72	0.74	0.81	0.84	-14.81%
YoY %	-2.94%	-4.23%	-1.39%	-2.70%	-8.64%	-3.57%	-	-
Horiz. %	78.57%	80.95%	84.52%	85.71%	88.10%	96.43%	100.00%	-
P/EPS	7.27	6.86	6.47	6.33	7.09	6.87	6.76	4.95%
YoY %	5.98%	6.03%	2.21%	-10.72%	3.20%	1.63%	-	-
Horiz. %	107.54%	101.48%	95.71%	93.64%	104.88%	101.63%	100.00%	-
EY	13.75	14.58	15.47	15.80	14.11	14.56	14.80	-4.77%
YoY %	-5.69%	-5.75%	-2.09%	11.98%	-3.09%	-1.62%	-	-
Horiz. %	92.91%	98.51%	104.53%	106.76%	95.34%	98.38%	100.00%	-
DY	6.06	6.02	5.95	5.99	5.88	6.38	6.19	-1.40%
YoY %	0.66%	1.18%	-0.67%	1.87%	-7.84%	3.07%	-	-
Horiz. %	97.90%	97.25%	96.12%	96.77%	94.99%	103.07%	100.00%	-
P/NAPS	0.56	0.57	0.58	0.84	0.60	0.68	0.71	-14.59%
YoY %	-1.75%	-1.72%	-30.95%	40.00%	-11.76%	-4.23%	-	-
Horiz. %	78.87%	80.28%	81.69%	118.31%	84.51%	95.77%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	21/11/12	29/08/12	17/05/12	24/02/12	18/11/11	19/08/11	20/05/11	-
Price	1.65	1.67	1.69	1.75	1.72	1.75	1.99	-
P/RPS	0.66	0.69	0.72	0.76	0.75	0.75	0.86	-16.13%
YoY %	-4.35%	-4.17%	-5.26%	1.33%	0.00%	-12.79%	-	-
Horiz. %	76.74%	80.23%	83.72%	88.37%	87.21%	87.21%	100.00%	-
P/EPS	7.27	6.90	6.50	6.63	7.17	6.39	6.93	3.23%
YoY %	5.36%	6.15%	-1.96%	-7.53%	12.21%	-7.79%	-	-
Horiz. %	104.91%	99.57%	93.80%	95.67%	103.46%	92.21%	100.00%	-
EY	13.75	14.49	15.37	15.08	13.95	15.64	14.43	-3.15%
YoY %	-5.11%	-5.73%	1.92%	8.10%	-10.81%	8.39%	-	-
Horiz. %	95.29%	100.42%	106.51%	104.50%	96.67%	108.39%	100.00%	-
DY	6.06	5.99	5.92	5.71	5.81	6.86	6.03	0.33%
YoY %	1.17%	1.18%	3.68%	-1.72%	-15.31%	13.76%	-	-
Horiz. %	100.50%	99.34%	98.18%	94.69%	96.35%	113.76%	100.00%	-
P/NAPS	0.56	0.57	0.58	0.88	0.61	0.63	0.72	-15.38%
YoY %	-1.75%	-1.72%	-34.09%	44.26%	-3.17%	-12.50%	-	-
Horiz. %	77.78%	79.17%	80.56%	122.22%	84.72%	87.50%	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 - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

283

MPI

MALAYSIAN PACIFIC INDUSTRIES

282

HLIND

HONG LEONG INDUSTRIES BHD

274

JCY

JCY INTERNATIONAL BERHAD

208

PBBANK

PUBLIC BANK BHD

133

GENTING

GENTING BHD

124

YTLPOWR

YTL POWER INTERNATIONAL BHD

100

GENM

GENTING MALAYSIA BERHAD

100

INARI

INARI AMERTRON BERHAD

100

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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