[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 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