[WTHORSE] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	255,133	291,190	301,948	355,499	388,009	357,532	308,242	-3.10%
YoY %	-12.38%	-3.56%	-15.06%	-8.38%	8.52%	15.99%	-	-
Horiz. %	82.77%	94.47%	97.96%	115.33%	125.88%	115.99%	100.00%	-
PBT	-21,278	633	19,763	27,639	43,768	40,257	36,503	-
YoY %	-3,461.45%	-96.80%	-28.50%	-36.85%	8.72%	10.28%	-	-
Horiz. %	-58.29%	1.73%	54.14%	75.72%	119.90%	110.28%	100.00%	-
Tax	2,653	-498	-4,510	-6,390	-10,604	-11,087	-8,725	-
YoY %	632.73%	88.96%	29.42%	39.74%	4.36%	-27.07%	-	-
Horiz. %	-30.41%	5.71%	51.69%	73.24%	121.54%	127.07%	100.00%	-
NP	-18,625	135	15,253	21,249	33,164	29,170	27,778	-
YoY %	-13,896.30%	-99.11%	-28.22%	-35.93%	13.69%	5.01%	-	-
Horiz. %	-67.05%	0.49%	54.91%	76.50%	119.39%	105.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-18,625	135	15,253	21,249	33,164	29,170	27,778	-
YoY %	-13,896.30%	-99.11%	-28.22%	-35.93%	13.69%	5.01%	-	-
Horiz. %	-67.05%	0.49%	54.91%	76.50%	119.39%	105.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	78.67%	22.82%	23.12%	24.23%	27.54%	23.90%	-
YoY %	-	244.74%	-1.30%	-4.58%	-12.02%	15.23%	-	-
Horiz. %	-	329.16%	95.48%	96.74%	101.38%	115.23%	100.00%	-
Total Cost	273,758	291,055	286,695	334,250	354,845	328,362	280,464	-0.40%
YoY %	-5.94%	1.52%	-14.23%	-5.80%	8.07%	17.08%	-	-
Horiz. %	97.61%	103.78%	102.22%	119.18%	126.52%	117.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	687,002	777,600	771,736	771,021	761,441	717,783	685,848	0.02%
YoY %	-11.65%	0.76%	0.09%	1.26%	6.08%	4.66%	-	-
Horiz. %	100.17%	113.38%	112.52%	112.42%	111.02%	104.66%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	687,002	777,600	771,736	771,021	761,441	717,783	685,848	0.02%
YoY %	-11.65%	0.76%	0.09%	1.26%	6.08%	4.66%	-	-
Horiz. %	100.17%	113.38%	112.52%	112.42%	111.02%	104.66%	100.00%	-
NOSH	240,000	240,000	240,000	229,470	229,349	229,323	229,380	0.75%
YoY %	0.00%	0.00%	4.59%	0.05%	0.01%	-0.02%	-	-
Horiz. %	104.63%	104.63%	104.63%	100.04%	99.99%	99.98%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-7.30%	0.05%	5.05%	5.98%	8.55%	8.16%	9.01%	-
YoY %	-14,700.00%	-99.01%	-15.55%	-30.06%	4.78%	-9.43%	-	-
Horiz. %	-81.02%	0.55%	56.05%	66.37%	94.89%	90.57%	100.00%	-
ROE	-2.71%	0.02%	1.98%	2.76%	4.36%	4.06%	4.05%	-
YoY %	-13,650.00%	-98.99%	-28.26%	-36.70%	7.39%	0.25%	-	-
Horiz. %	-66.91%	0.49%	48.89%	68.15%	107.65%	100.25%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	111.78	121.33	131.85	154.92	169.18	155.91	134.38	-3.02%
YoY %	-7.87%	-7.98%	-14.89%	-8.43%	8.51%	16.02%	-	-
Horiz. %	83.18%	90.29%	98.12%	115.29%	125.90%	116.02%	100.00%	-
EPS	-8.16	0.06	6.66	9.26	14.46	12.72	12.11	-
YoY %	-13,700.00%	-99.10%	-28.08%	-35.96%	13.68%	5.04%	-	-
Horiz. %	-67.38%	0.50%	55.00%	76.47%	119.41%	105.04%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.01	3.24	3.37	3.36	3.32	3.13	2.99	0.11%
YoY %	-7.10%	-3.86%	0.30%	1.20%	6.07%	4.68%	-	-
Horiz. %	100.67%	108.36%	112.71%	112.37%	111.04%	104.68%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 229,942
RPS	115.97	132.36	137.25	161.59	176.37	162.51	140.11	-3.10%
YoY %	-12.38%	-3.56%	-15.06%	-8.38%	8.53%	15.99%	-	-
Horiz. %	82.77%	94.47%	97.96%	115.33%	125.88%	115.99%	100.00%	-
EPS	-8.47	0.06	6.93	9.66	15.07	13.26	12.63	-
YoY %	-14,216.67%	-99.13%	-28.26%	-35.90%	13.65%	4.99%	-	-
Horiz. %	-67.06%	0.48%	54.87%	76.48%	119.32%	104.99%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.1227	3.5345	3.5079	3.5046	3.4611	3.2627	3.1175	0.02%
YoY %	-11.65%	0.76%	0.09%	1.26%	6.08%	4.66%	-	-
Horiz. %	100.17%	113.38%	112.52%	112.42%	111.02%	104.66%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.19	1.85	1.98	2.15	2.40	2.24	1.71	-
P/RPS	1.06	1.52	1.50	1.39	1.42	1.44	1.27	-2.96%
YoY %	-30.26%	1.33%	7.91%	-2.11%	-1.39%	13.39%	-	-
Horiz. %	83.46%	119.69%	118.11%	109.45%	111.81%	113.39%	100.00%	-
P/EPS	-14.58	3,288.89	29.73	23.22	16.60	17.61	14.12	-
YoY %	-100.44%	10,962.53%	28.04%	39.88%	-5.74%	24.72%	-	-
Horiz. %	-103.26%	23,292.42%	210.55%	164.45%	117.56%	124.72%	100.00%	-
EY	-6.86	0.03	3.36	4.31	6.02	5.68	7.08	-
YoY %	-22,966.67%	-99.11%	-22.04%	-28.41%	5.99%	-19.77%	-	-
Horiz. %	-96.89%	0.42%	47.46%	60.88%	85.03%	80.23%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.40	0.57	0.59	0.64	0.72	0.72	0.57	-5.72%
YoY %	-29.82%	-3.39%	-7.81%	-11.11%	0.00%	26.32%	-	-
Horiz. %	70.18%	100.00%	103.51%	112.28%	126.32%	126.32%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	23/08/19	23/08/18	24/08/17	16/08/16	26/08/15	28/08/14	23/08/13	-
Price	1.15	1.75	1.97	2.16	2.20	2.25	1.68	-
P/RPS	1.03	1.44	1.49	1.39	1.30	1.44	1.25	-3.17%
YoY %	-28.47%	-3.36%	7.19%	6.92%	-9.72%	15.20%	-	-
Horiz. %	82.40%	115.20%	119.20%	111.20%	104.00%	115.20%	100.00%	-
P/EPS	-14.09	3,111.11	29.58	23.33	15.21	17.69	13.87	-
YoY %	-100.45%	10,417.61%	26.79%	53.39%	-14.02%	27.54%	-	-
Horiz. %	-101.59%	22,430.50%	213.27%	168.20%	109.66%	127.54%	100.00%	-
EY	-7.10	0.03	3.38	4.29	6.57	5.65	7.21	-
YoY %	-23,766.67%	-99.11%	-21.21%	-34.70%	16.28%	-21.64%	-	-
Horiz. %	-98.47%	0.42%	46.88%	59.50%	91.12%	78.36%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.38	0.54	0.58	0.64	0.66	0.72	0.56	-6.25%
YoY %	-29.63%	-6.90%	-9.38%	-3.03%	-8.33%	28.57%	-	-
Horiz. %	67.86%	96.43%	103.57%	114.29%	117.86%	128.57%	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