[WTHORSE] QoQ TTM Result on 31-Mar-2012 [#1]

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
TTM Result
Revenue	586,038	576,708	559,099	540,351	530,041	525,502	533,721	6.40%
YoY %	1.62%	3.15%	3.47%	1.95%	0.86%	-1.54%	-	-
Horiz. %	109.80%	108.05%	104.75%	101.24%	99.31%	98.46%	100.00%	-
PBT	48,772	60,410	64,948	70,267	71,382	70,548	79,865	-27.91%
YoY %	-19.27%	-6.99%	-7.57%	-1.56%	1.18%	-11.67%	-	-
Horiz. %	61.07%	75.64%	81.32%	87.98%	89.38%	88.33%	100.00%	-
Tax	-10,597	-8,267	-9,372	-10,588	-10,780	-15,384	-16,947	-26.77%
YoY %	-28.18%	11.79%	11.48%	1.78%	29.93%	9.22%	-	-
Horiz. %	62.53%	48.78%	55.30%	62.48%	63.61%	90.78%	100.00%	-
NP	38,175	52,143	55,576	59,679	60,602	55,164	62,918	-28.22%
YoY %	-26.79%	-6.18%	-6.88%	-1.52%	9.86%	-12.32%	-	-
Horiz. %	60.67%	82.87%	88.33%	94.85%	96.32%	87.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,175	52,143	55,576	59,679	60,602	55,164	62,918	-28.22%
YoY %	-26.79%	-6.18%	-6.88%	-1.52%	9.86%	-12.32%	-	-
Horiz. %	60.67%	82.87%	88.33%	94.85%	96.32%	87.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.73%	13.68%	14.43%	15.07%	15.10%	21.81%	21.22%	-
YoY %	58.85%	-5.20%	-4.25%	-0.20%	-30.77%	2.78%	-	-
Horiz. %	102.40%	64.47%	68.00%	71.02%	71.16%	102.78%	100.00%	-
Total Cost	547,863	524,565	503,523	480,672	469,439	470,338	470,803	10.58%
YoY %	4.44%	4.18%	4.75%	2.39%	-0.19%	-0.10%	-	-
Horiz. %	116.37%	111.42%	106.95%	102.10%	99.71%	99.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	459,274	675,640	668,365	668,411	459,377	646,245	634,575	-19.31%
YoY %	-32.02%	1.09%	-0.01%	45.50%	-28.92%	1.84%	-	-
Horiz. %	72.38%	106.47%	105.32%	105.33%	72.39%	101.84%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	22,972	22,974	22,983	22,983	22,983	23,003	27,605	-11.47%
YoY %	-0.01%	-0.04%	0.00%	0.00%	-0.09%	-16.67%	-	-
Horiz. %	83.22%	83.22%	83.26%	83.26%	83.26%	83.33%	100.00%	-
Div Payout %	60.18%	44.06%	41.36%	38.51%	37.93%	41.70%	43.88%	-
YoY %	36.59%	6.53%	7.40%	1.53%	-9.04%	-4.97%	-	-
Horiz. %	137.15%	100.41%	94.26%	87.76%	86.44%	95.03%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	459,274	675,640	668,365	668,411	459,377	646,245	634,575	-19.31%
YoY %	-32.02%	1.09%	-0.01%	45.50%	-28.92%	1.84%	-	-
Horiz. %	72.38%	106.47%	105.32%	105.33%	72.39%	101.84%	100.00%	-
NOSH	229,637	229,809	229,678	229,694	229,688	229,980	229,918	-0.08%
YoY %	-0.07%	0.06%	-0.01%	0.00%	-0.13%	0.03%	-	-
Horiz. %	99.88%	99.95%	99.90%	99.90%	99.90%	100.03%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	6.51%	9.04%	9.94%	11.04%	11.43%	10.50%	11.79%	-
YoY %	-27.99%	-9.05%	-9.96%	-3.41%	8.86%	-10.94%	-	-
Horiz. %	55.22%	76.68%	84.31%	93.64%	96.95%	89.06%	100.00%	-
ROE	8.31%	7.72%	8.32%	8.93%	13.19%	8.54%	9.91%	-
YoY %	7.64%	-7.21%	-6.83%	-32.30%	54.45%	-13.82%	-	-
Horiz. %	83.85%	77.90%	83.96%	90.11%	133.10%	86.18%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	255.20	250.95	243.43	235.25	230.76	228.50	232.13	6.48%
YoY %	1.69%	3.09%	3.48%	1.95%	0.99%	-1.56%	-	-
Horiz. %	109.94%	108.11%	104.87%	101.34%	99.41%	98.44%	100.00%	-
EPS	16.62	22.69	24.20	25.98	26.38	23.99	27.37	-28.18%
YoY %	-26.75%	-6.24%	-6.85%	-1.52%	9.96%	-12.35%	-	-
Horiz. %	60.72%	82.90%	88.42%	94.92%	96.38%	87.65%	100.00%	-
DPS	10.00	10.00	10.00	10.00	10.00	10.00	12.00	-11.39%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-16.67%	-	-
Horiz. %	83.33%	83.33%	83.33%	83.33%	83.33%	83.33%	100.00%	-
NAPS	2.00	2.94	2.91	2.91	2.00	2.81	2.76	-19.24%
YoY %	-31.97%	1.03%	0.00%	45.50%	-28.83%	1.81%	-	-
Horiz. %	72.46%	106.52%	105.43%	105.43%	72.46%	101.81%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 229,694
RPS	266.38	262.14	254.14	245.61	240.93	238.86	242.60	6.40%
YoY %	1.62%	3.15%	3.47%	1.94%	0.87%	-1.54%	-	-
Horiz. %	109.80%	108.05%	104.76%	101.24%	99.31%	98.46%	100.00%	-
EPS	17.35	23.70	25.26	27.13	27.55	25.07	28.60	-28.22%
YoY %	-26.79%	-6.18%	-6.89%	-1.52%	9.89%	-12.34%	-	-
Horiz. %	60.66%	82.87%	88.32%	94.86%	96.33%	87.66%	100.00%	-
DPS	10.44	10.44	10.45	10.45	10.45	10.46	12.55	-11.49%
YoY %	0.00%	-0.10%	0.00%	0.00%	-0.10%	-16.65%	-	-
Horiz. %	83.19%	83.19%	83.27%	83.27%	83.27%	83.35%	100.00%	-
NAPS	2.0876	3.0711	3.038	3.0382	2.0881	2.9375	2.8844	-19.30%
YoY %	-32.02%	1.09%	-0.01%	45.50%	-28.92%	1.84%	-	-
Horiz. %	72.38%	106.47%	105.33%	105.33%	72.39%	101.84%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	1.62	1.65	1.66	1.68	1.67	1.70	1.88	-
P/RPS	0.63	0.66	0.68	0.71	0.72	0.74	0.81	-15.36%
YoY %	-4.55%	-2.94%	-4.23%	-1.39%	-2.70%	-8.64%	-	-
Horiz. %	77.78%	81.48%	83.95%	87.65%	88.89%	91.36%	100.00%	-
P/EPS	9.74	7.27	6.86	6.47	6.33	7.09	6.87	26.06%
YoY %	33.98%	5.98%	6.03%	2.21%	-10.72%	3.20%	-	-
Horiz. %	141.78%	105.82%	99.85%	94.18%	92.14%	103.20%	100.00%	-
EY	10.26	13.75	14.58	15.47	15.80	14.11	14.56	-20.72%
YoY %	-25.38%	-5.69%	-5.75%	-2.09%	11.98%	-3.09%	-	-
Horiz. %	70.47%	94.44%	100.14%	106.25%	108.52%	96.91%	100.00%	-
DY	6.17	6.06	6.02	5.95	5.99	5.88	6.38	-2.19%
YoY %	1.82%	0.66%	1.18%	-0.67%	1.87%	-7.84%	-	-
Horiz. %	96.71%	94.98%	94.36%	93.26%	93.89%	92.16%	100.00%	-
P/NAPS	0.81	0.56	0.57	0.58	0.84	0.60	0.68	12.31%
YoY %	44.64%	-1.75%	-1.72%	-30.95%	40.00%	-11.76%	-	-
Horiz. %	119.12%	82.35%	83.82%	85.29%	123.53%	88.24%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	27/02/13	21/11/12	29/08/12	17/05/12	24/02/12	18/11/11	19/08/11	-
Price	1.61	1.65	1.67	1.69	1.75	1.72	1.75	-
P/RPS	0.63	0.66	0.69	0.72	0.76	0.75	0.75	-10.92%
YoY %	-4.55%	-4.35%	-4.17%	-5.26%	1.33%	0.00%	-	-
Horiz. %	84.00%	88.00%	92.00%	96.00%	101.33%	100.00%	100.00%	-
P/EPS	9.68	7.27	6.90	6.50	6.63	7.17	6.39	31.73%
YoY %	33.15%	5.36%	6.15%	-1.96%	-7.53%	12.21%	-	-
Horiz. %	151.49%	113.77%	107.98%	101.72%	103.76%	112.21%	100.00%	-
EY	10.33	13.75	14.49	15.37	15.08	13.95	15.64	-24.06%
YoY %	-24.87%	-5.11%	-5.73%	1.92%	8.10%	-10.81%	-	-
Horiz. %	66.05%	87.92%	92.65%	98.27%	96.42%	89.19%	100.00%	-
DY	6.21	6.06	5.99	5.92	5.71	5.81	6.86	-6.39%
YoY %	2.48%	1.17%	1.18%	3.68%	-1.72%	-15.31%	-	-
Horiz. %	90.52%	88.34%	87.32%	86.30%	83.24%	84.69%	100.00%	-
P/NAPS	0.81	0.56	0.57	0.58	0.88	0.61	0.63	18.14%
YoY %	44.64%	-1.75%	-1.72%	-34.09%	44.26%	-3.17%	-	-
Horiz. %	128.57%	88.89%	90.48%	92.06%	139.68%	96.83%	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