[WTHORSE] YoY TTM Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	533,721	516,667	466,326	455,174	415,133	399,446	393,735	5.19%
YoY %	3.30%	10.80%	2.45%	9.65%	3.93%	1.45%	-	-
Horiz. %	135.55%	131.22%	118.44%	115.60%	105.43%	101.45%	100.00%	-
PBT	79,865	90,754	65,866	59,591	49,381	49,338	83,782	-0.79%
YoY %	-12.00%	37.79%	10.53%	20.68%	0.09%	-41.11%	-	-
Horiz. %	95.32%	108.32%	78.62%	71.13%	58.94%	58.89%	100.00%	-
Tax	-16,947	-21,905	-14,815	-11,984	-8,780	-11,544	-10,230	8.77%
YoY %	22.63%	-47.86%	-23.62%	-36.49%	23.94%	-12.84%	-	-
Horiz. %	165.66%	214.13%	144.82%	117.15%	85.83%	112.84%	100.00%	-
NP	62,918	68,849	51,051	47,607	40,601	37,794	73,552	-2.56%
YoY %	-8.61%	34.86%	7.23%	17.26%	7.43%	-48.62%	-	-
Horiz. %	85.54%	93.61%	69.41%	64.73%	55.20%	51.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,918	68,849	51,051	47,607	40,601	37,794	73,552	-2.56%
YoY %	-8.61%	34.86%	7.23%	17.26%	7.43%	-48.62%	-	-
Horiz. %	85.54%	93.61%	69.41%	64.73%	55.20%	51.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.22%	24.14%	22.49%	20.11%	17.78%	23.40%	12.21%	-
YoY %	-12.10%	7.34%	11.83%	13.10%	-24.02%	91.65%	-	-
Horiz. %	173.79%	197.71%	184.19%	164.70%	145.62%	191.65%	100.00%	-
Total Cost	470,803	447,818	415,275	407,567	374,532	361,652	320,183	6.63%
YoY %	5.13%	7.84%	1.89%	8.82%	3.56%	12.95%	-	-
Horiz. %	147.04%	139.86%	129.70%	127.29%	116.97%	112.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	634,575	599,880	554,523	519,073	465,353	450,833	433,493	6.55%
YoY %	5.78%	8.18%	6.83%	11.54%	3.22%	4.00%	-	-
Horiz. %	146.39%	138.38%	127.92%	119.74%	107.35%	104.00%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	27,605	22,989	16,115	16,245	23,278	4,696	19,076	6.35%
YoY %	20.08%	42.66%	-0.80%	-30.21%	395.70%	-75.38%	-	-
Horiz. %	144.71%	120.51%	84.48%	85.16%	122.03%	24.62%	100.00%	-
Div Payout %	43.88%	33.39%	31.57%	34.13%	57.33%	12.43%	25.94%	-
YoY %	31.42%	5.76%	-7.50%	-40.47%	361.22%	-52.08%	-	-
Horiz. %	169.16%	128.72%	121.70%	131.57%	221.01%	47.92%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	634,575	599,880	554,523	519,073	465,353	450,833	433,493	6.55%
YoY %	5.78%	8.18%	6.83%	11.54%	3.22%	4.00%	-	-
Horiz. %	146.39%	138.38%	127.92%	119.74%	107.35%	104.00%	100.00%	-
NOSH	229,918	229,839	230,092	231,729	232,676	234,808	238,183	-0.58%
YoY %	0.03%	-0.11%	-0.71%	-0.41%	-0.91%	-1.42%	-	-
Horiz. %	96.53%	96.50%	96.60%	97.29%	97.69%	98.58%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	11.79%	13.33%	10.95%	10.46%	9.78%	9.46%	18.68%	-
YoY %	-11.55%	21.74%	4.68%	6.95%	3.38%	-49.36%	-	-
Horiz. %	63.12%	71.36%	58.62%	56.00%	52.36%	50.64%	100.00%	-
ROE	9.91%	11.48%	9.21%	9.17%	8.72%	8.38%	16.97%	-
YoY %	-13.68%	24.65%	0.44%	5.16%	4.06%	-50.62%	-	-
Horiz. %	58.40%	67.65%	54.27%	54.04%	51.38%	49.38%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	232.13	224.79	202.67	196.42	178.42	170.12	165.31	5.81%
YoY %	3.27%	10.91%	3.18%	10.09%	4.88%	2.91%	-	-
Horiz. %	140.42%	135.98%	122.60%	118.82%	107.93%	102.91%	100.00%	-
EPS	27.37	29.96	22.19	20.54	17.45	16.10	30.88	-1.99%
YoY %	-8.64%	35.02%	8.03%	17.71%	8.39%	-47.86%	-	-
Horiz. %	88.63%	97.02%	71.86%	66.52%	56.51%	52.14%	100.00%	-
DPS	12.00	10.00	7.00	7.00	10.00	2.00	8.00	6.98%
YoY %	20.00%	42.86%	0.00%	-30.00%	400.00%	-75.00%	-	-
Horiz. %	150.00%	125.00%	87.50%	87.50%	125.00%	25.00%	100.00%	-
NAPS	2.76	2.61	2.41	2.24	2.00	1.92	1.82	7.18%
YoY %	5.75%	8.30%	7.59%	12.00%	4.17%	5.49%	-	-
Horiz. %	151.65%	143.41%	132.42%	123.08%	109.89%	105.49%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 231,729
RPS	222.38	215.28	194.30	189.66	172.97	166.44	164.06	5.19%
YoY %	3.30%	10.80%	2.45%	9.65%	3.92%	1.45%	-	-
Horiz. %	135.55%	131.22%	118.43%	115.60%	105.43%	101.45%	100.00%	-
EPS	26.22	28.69	21.27	19.84	16.92	15.75	30.65	-2.56%
YoY %	-8.61%	34.88%	7.21%	17.26%	7.43%	-48.61%	-	-
Horiz. %	85.55%	93.61%	69.40%	64.73%	55.20%	51.39%	100.00%	-
DPS	11.50	9.58	6.71	6.77	9.70	1.96	7.95	6.34%
YoY %	20.04%	42.77%	-0.89%	-30.21%	394.90%	-75.35%	-	-
Horiz. %	144.65%	120.50%	84.40%	85.16%	122.01%	24.65%	100.00%	-
NAPS	2.6441	2.4995	2.3105	2.1628	1.939	1.8785	1.8062	6.55%
YoY %	5.79%	8.18%	6.83%	11.54%	3.22%	4.00%	-	-
Horiz. %	146.39%	138.38%	127.92%	119.74%	107.35%	104.00%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.88	1.50	1.25	1.18	1.41	1.38	2.17	-
P/RPS	0.81	0.67	0.62	0.60	0.79	0.81	1.31	-7.69%
YoY %	20.90%	8.06%	3.33%	-24.05%	-2.47%	-38.17%	-	-
Horiz. %	61.83%	51.15%	47.33%	45.80%	60.31%	61.83%	100.00%	-
P/EPS	6.87	5.01	5.63	5.74	8.08	8.57	7.03	-0.38%
YoY %	37.13%	-11.01%	-1.92%	-28.96%	-5.72%	21.91%	-	-
Horiz. %	97.72%	71.27%	80.09%	81.65%	114.94%	121.91%	100.00%	-
EY	14.56	19.97	17.75	17.41	12.38	11.66	14.23	0.38%
YoY %	-27.09%	12.51%	1.95%	40.63%	6.17%	-18.06%	-	-
Horiz. %	102.32%	140.34%	124.74%	122.35%	87.00%	81.94%	100.00%	-
DY	6.38	6.67	5.60	5.93	7.09	1.45	3.69	9.55%
YoY %	-4.35%	19.11%	-5.56%	-16.36%	388.97%	-60.70%	-	-
Horiz. %	172.90%	180.76%	151.76%	160.70%	192.14%	39.30%	100.00%	-
P/NAPS	0.68	0.57	0.52	0.53	0.71	0.72	1.19	-8.90%
YoY %	19.30%	9.62%	-1.89%	-25.35%	-1.39%	-39.50%	-	-
Horiz. %	57.14%	47.90%	43.70%	44.54%	59.66%	60.50%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	19/08/11	19/08/10	20/08/09	22/08/08	22/08/07	23/08/06	22/08/05	-
Price	1.75	1.59	1.31	1.16	1.30	1.25	1.99	-
P/RPS	0.75	0.71	0.65	0.59	0.73	0.73	1.20	-7.53%
YoY %	5.63%	9.23%	10.17%	-19.18%	0.00%	-39.17%	-	-
Horiz. %	62.50%	59.17%	54.17%	49.17%	60.83%	60.83%	100.00%	-
P/EPS	6.39	5.31	5.90	5.65	7.45	7.77	6.44	-0.12%
YoY %	20.34%	-10.00%	4.42%	-24.16%	-4.12%	20.65%	-	-
Horiz. %	99.22%	82.45%	91.61%	87.73%	115.68%	120.65%	100.00%	-
EY	15.64	18.84	16.94	17.71	13.42	12.88	15.52	0.12%
YoY %	-16.99%	11.22%	-4.35%	31.97%	4.19%	-17.01%	-	-
Horiz. %	100.77%	121.39%	109.15%	114.11%	86.47%	82.99%	100.00%	-
DY	6.86	6.29	5.34	6.03	7.69	1.60	4.02	9.31%
YoY %	9.06%	17.79%	-11.44%	-21.59%	380.63%	-60.20%	-	-
Horiz. %	170.65%	156.47%	132.84%	150.00%	191.29%	39.80%	100.00%	-
P/NAPS	0.63	0.61	0.54	0.52	0.65	0.65	1.09	-8.72%
YoY %	3.28%	12.96%	3.85%	-20.00%	0.00%	-40.37%	-	-
Horiz. %	57.80%	55.96%	49.54%	47.71%	59.63%	59.63%	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 - 25 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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

712

HLIND

HONG LEONG INDUSTRIES BHD

676

MPI

MALAYSIAN PACIFIC INDUSTRIES

649

YTLPOWR

YTL POWER INTERNATIONAL BHD

613

NOTION

NOTION VTEC BHD

539

DNEX

DAGANG NEXCHANGE BERHAD

535

HEXCAP

HEXTAR CAPITAL BERHAD

405

GENTING

GENTING BHD

385

SNS

SNS NETWORK TECHNOLOGY BERHAD

384

Daily Stocks

INGENIEU

0.065

0.00

210,522,300

INIX-OR

0.02

0.00

141,839,900

HSI-CXF

0.11

-0.01

133,204,300

HSI-HUZ

0.195

0.00

76,228,500

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

AHB-WC

0.07

+0.005

36,252,100

JCY

0.73

+0.035

32,373,000

HSI-CXV

0.14

-0.005

28,100,700

ASTRO

0.31

-0.03

25,870,800

More active Stocks

DLADY

36.50

+0.48

200

MPI

38.84

+0.24

1,400

UTDPLT

24.12

+0.18

21,200

GAMUDA

6.65

+0.15

1,601,100

MAHSING-C60

0.455

+0.115

181,000

KGB

3.50

+0.10

330,500

VSTECS

4.10

+0.10

259,000

HLBANK

19.26

+0.10

44,400

HEIM

23.30

+0.10

6,500

PETGAS

18.14

+0.10

5,300

More gainer Stocks

NESTLE

122.10

-0.40

300

PENTA-C42

0.08

-0.26

200,000

KLK

20.72

-0.26

118,600

SUNCON-C16

0.12

-0.22

20,000

TENAGA

13.88

-0.12

291,400

KUAISHO-C17

0.08

-0.12

58,800

YTLPOWR-C39

0.805

-0.12

5,000

AEON-C31

0.045

-0.105

2,411,100

GCB-C5

0.945

-0.095

5,000

KUAISHO-C16

0.01

-0.085

20,000

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