[WTHORSE] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Annualized Quarter Result
Revenue	755,152	730,953	607,802	581,176	518,953	525,434	457,322	8.71%
YoY %	3.31%	20.26%	4.58%	11.99%	-1.23%	14.89%	-	-
Horiz. %	165.12%	159.83%	132.90%	127.08%	113.48%	114.89%	100.00%	-
PBT	34,820	81,458	69,273	52,970	67,601	84,636	64,257	-9.70%
YoY %	-57.25%	17.59%	30.78%	-21.64%	-20.13%	31.71%	-	-
Horiz. %	54.19%	126.77%	107.81%	82.43%	105.20%	131.71%	100.00%	-
Tax	-18,474	-21,365	-16,498	-12,294	-15,646	-18,962	-14,214	4.46%
YoY %	13.53%	-29.50%	-34.20%	21.42%	17.49%	-33.40%	-	-
Horiz. %	129.97%	150.31%	116.07%	86.49%	110.07%	133.40%	100.00%	-
NP	16,345	60,093	52,774	40,676	51,954	65,673	50,042	-17.00%
YoY %	-72.80%	13.87%	29.74%	-21.71%	-20.89%	31.24%	-	-
Horiz. %	32.66%	120.09%	105.46%	81.28%	103.82%	131.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,345	60,093	52,774	40,676	51,954	65,673	50,042	-17.00%
YoY %	-72.80%	13.87%	29.74%	-21.71%	-20.89%	31.24%	-	-
Horiz. %	32.66%	120.09%	105.46%	81.28%	103.82%	131.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	53.06%	26.23%	23.82%	23.21%	23.14%	22.40%	22.12%	-
YoY %	102.29%	10.12%	2.63%	0.30%	3.30%	1.27%	-	-
Horiz. %	239.87%	118.58%	107.69%	104.93%	104.61%	101.27%	100.00%	-
Total Cost	738,806	670,860	555,028	540,500	466,998	459,761	407,280	10.42%
YoY %	10.13%	20.87%	2.69%	15.74%	1.57%	12.89%	-	-
Horiz. %	181.40%	164.72%	136.28%	132.71%	114.66%	112.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	741,508	733,980	697,543	675,380	645,984	618,561	570,339	4.46%
YoY %	1.03%	5.22%	3.28%	4.55%	4.43%	8.45%	-	-
Horiz. %	130.01%	128.69%	122.30%	118.42%	113.26%	108.45%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	15,304	15,291	15,297	15,314	15,325	21,461	36,796	-13.59%
YoY %	0.09%	-0.04%	-0.11%	-0.07%	-28.59%	-41.68%	-	-
Horiz. %	41.59%	41.56%	41.57%	41.62%	41.65%	58.32%	100.00%	-
Div Payout %	93.63%	25.45%	28.99%	37.65%	29.50%	32.68%	73.53%	-
YoY %	267.90%	-12.21%	-23.00%	27.63%	-9.73%	-55.56%	-	-
Horiz. %	127.34%	34.61%	39.43%	51.20%	40.12%	44.44%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	741,508	733,980	697,543	675,380	645,984	618,561	570,339	4.46%
YoY %	1.03%	5.22%	3.28%	4.55%	4.43%	8.45%	-	-
Horiz. %	130.01%	128.69%	122.30%	118.42%	113.26%	108.45%	100.00%	-
NOSH	229,569	229,368	229,455	229,721	229,887	229,948	229,975	-0.02%
YoY %	0.09%	-0.04%	-0.12%	-0.07%	-0.03%	-0.01%	-	-
Horiz. %	99.82%	99.74%	99.77%	99.89%	99.96%	99.99%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	2.16%	8.22%	8.68%	7.00%	10.01%	12.50%	10.94%	-
YoY %	-73.72%	-5.30%	24.00%	-30.07%	-19.92%	14.26%	-	-
Horiz. %	19.74%	75.14%	79.34%	63.99%	91.50%	114.26%	100.00%	-
ROE	2.20%	8.19%	7.57%	6.02%	8.04%	10.62%	8.77%	-
YoY %	-73.14%	8.19%	25.75%	-25.12%	-24.29%	21.09%	-	-
Horiz. %	25.09%	93.39%	86.32%	68.64%	91.68%	121.09%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	328.94	318.68	264.89	252.99	225.74	228.50	198.86	8.74%
YoY %	3.22%	20.31%	4.70%	12.07%	-1.21%	14.90%	-	-
Horiz. %	165.41%	160.25%	133.20%	127.22%	113.52%	114.90%	100.00%	-
EPS	7.12	26.20	23.00	17.71	22.60	28.56	21.76	-16.98%
YoY %	-72.82%	13.91%	29.87%	-21.64%	-20.87%	31.25%	-	-
Horiz. %	32.72%	120.40%	105.70%	81.39%	103.86%	131.25%	100.00%	-
DPS	6.67	6.67	6.67	6.67	6.67	9.33	16.00	-13.56%
YoY %	0.00%	0.00%	0.00%	0.00%	-28.51%	-41.69%	-	-
Horiz. %	41.69%	41.69%	41.69%	41.69%	41.69%	58.31%	100.00%	-
NAPS	3.23	3.20	3.04	2.94	2.81	2.69	2.48	4.50%
YoY %	0.94%	5.26%	3.40%	4.63%	4.46%	8.47%	-	-
Horiz. %	130.24%	129.03%	122.58%	118.55%	113.31%	108.47%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 229,809
RPS	314.65	304.56	253.25	242.16	216.23	218.93	190.55	8.71%
YoY %	3.31%	20.26%	4.58%	11.99%	-1.23%	14.89%	-	-
Horiz. %	165.13%	159.83%	132.90%	127.08%	113.48%	114.89%	100.00%	-
EPS	6.81	25.04	21.99	16.95	21.65	27.36	20.85	-17.00%
YoY %	-72.80%	13.87%	29.73%	-21.71%	-20.87%	31.22%	-	-
Horiz. %	32.66%	120.10%	105.47%	81.29%	103.84%	131.22%	100.00%	-
DPS	6.38	6.37	6.37	6.38	6.39	8.94	15.33	-13.58%
YoY %	0.16%	0.00%	-0.16%	-0.16%	-28.52%	-41.68%	-	-
Horiz. %	41.62%	41.55%	41.55%	41.62%	41.68%	58.32%	100.00%	-
NAPS	3.0896	3.0583	2.9064	2.8141	2.6916	2.5773	2.3764	4.46%
YoY %	1.02%	5.23%	3.28%	4.55%	4.43%	8.45%	-	-
Horiz. %	130.01%	128.69%	122.30%	118.42%	113.26%	108.45%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	2.16	2.17	1.80	1.65	1.70	1.71	1.34	-
P/RPS	0.66	0.68	0.68	0.65	0.75	0.75	0.67	-0.25%
YoY %	-2.94%	0.00%	4.62%	-13.33%	0.00%	11.94%	-	-
Horiz. %	98.51%	101.49%	101.49%	97.01%	111.94%	111.94%	100.00%	-
P/EPS	30.34	8.28	7.83	9.32	7.52	5.99	6.16	30.42%
YoY %	266.43%	5.75%	-15.99%	23.94%	25.54%	-2.76%	-	-
Horiz. %	492.53%	134.42%	127.11%	151.30%	122.08%	97.24%	100.00%	-
EY	3.30	12.07	12.78	10.73	13.29	16.70	16.24	-23.31%
YoY %	-72.66%	-5.56%	19.11%	-19.26%	-20.42%	2.83%	-	-
Horiz. %	20.32%	74.32%	78.69%	66.07%	81.83%	102.83%	100.00%	-
DY	3.09	3.07	3.70	4.04	3.92	5.46	11.94	-20.16%
YoY %	0.65%	-17.03%	-8.42%	3.06%	-28.21%	-54.27%	-	-
Horiz. %	25.88%	25.71%	30.99%	33.84%	32.83%	45.73%	100.00%	-
P/NAPS	0.67	0.68	0.59	0.56	0.60	0.64	0.54	3.65%
YoY %	-1.47%	15.25%	5.36%	-6.67%	-6.25%	18.52%	-	-
Horiz. %	124.07%	125.93%	109.26%	103.70%	111.11%	118.52%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	24/11/15	26/11/14	20/11/13	21/11/12	18/11/11	25/11/10	18/11/09	-
Price	2.39	2.15	1.79	1.65	1.72	1.80	1.33	-
P/RPS	0.73	0.67	0.68	0.65	0.76	0.79	0.67	1.43%
YoY %	8.96%	-1.47%	4.62%	-14.47%	-3.80%	17.91%	-	-
Horiz. %	108.96%	100.00%	101.49%	97.01%	113.43%	117.91%	100.00%	-
P/EPS	33.57	8.21	7.78	9.32	7.61	6.30	6.11	32.81%
YoY %	308.89%	5.53%	-16.52%	22.47%	20.79%	3.11%	-	-
Horiz. %	549.43%	134.37%	127.33%	152.54%	124.55%	103.11%	100.00%	-
EY	2.98	12.19	12.85	10.73	13.14	15.87	16.36	-24.69%
YoY %	-75.55%	-5.14%	19.76%	-18.34%	-17.20%	-3.00%	-	-
Horiz. %	18.22%	74.51%	78.55%	65.59%	80.32%	97.00%	100.00%	-
DY	2.79	3.10	3.72	4.04	3.88	5.19	12.03	-21.60%
YoY %	-10.00%	-16.67%	-7.92%	4.12%	-25.24%	-56.86%	-	-
Horiz. %	23.19%	25.77%	30.92%	33.58%	32.25%	43.14%	100.00%	-
P/NAPS	0.74	0.67	0.59	0.56	0.61	0.67	0.54	5.38%
YoY %	10.45%	13.56%	5.36%	-8.20%	-8.96%	24.07%	-	-
Horiz. %	137.04%	124.07%	109.26%	103.70%	112.96%	124.07%	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

HLIND

HONG LEONG INDUSTRIES BHD

943

PTRANS

PERAK TRANSIT BERHAD

937

DNEX

DAGANG NEXCHANGE BERHAD

729

JCY

JCY INTERNATIONAL BERHAD

704

GENTING

GENTING BHD

676

YTLPOWR

YTL POWER INTERNATIONAL BHD

606

MAYBANK

MALAYAN BANKING BHD

572

MYEG

MY E.G. SERVICES BHD

553

NOTION

NOTION VTEC BHD

535

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