[WTHORSE] YoY TTM Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	696,104	607,125	559,099	533,721	516,667	466,326	455,174	7.33%
YoY %	14.66%	8.59%	4.75%	3.30%	10.80%	2.45%	-	-
Horiz. %	152.93%	133.38%	122.83%	117.26%	113.51%	102.45%	100.00%	-
PBT	77,351	56,537	64,948	79,865	90,754	65,866	59,591	4.44%
YoY %	36.81%	-12.95%	-18.68%	-12.00%	37.79%	10.53%	-	-
Horiz. %	129.80%	94.88%	108.99%	134.02%	152.29%	110.53%	100.00%	-
Tax	-27,776	-12,635	-9,372	-16,947	-21,905	-14,815	-11,984	15.03%
YoY %	-119.83%	-34.82%	44.70%	22.63%	-47.86%	-23.62%	-	-
Horiz. %	231.78%	105.43%	78.20%	141.41%	182.79%	123.62%	100.00%	-
NP	49,575	43,902	55,576	62,918	68,849	51,051	47,607	0.67%
YoY %	12.92%	-21.01%	-11.67%	-8.61%	34.86%	7.23%	-	-
Horiz. %	104.13%	92.22%	116.74%	132.16%	144.62%	107.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,575	43,902	55,576	62,918	68,849	51,051	47,607	0.67%
YoY %	12.92%	-21.01%	-11.67%	-8.61%	34.86%	7.23%	-	-
Horiz. %	104.13%	92.22%	116.74%	132.16%	144.62%	107.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.91%	22.35%	14.43%	21.22%	24.14%	22.49%	20.11%	-
YoY %	60.67%	54.89%	-32.00%	-12.10%	7.34%	11.83%	-	-
Horiz. %	178.57%	111.14%	71.76%	105.52%	120.04%	111.83%	100.00%	-
Total Cost	646,529	563,223	503,523	470,803	447,818	415,275	407,567	7.98%
YoY %	14.79%	11.86%	6.95%	5.13%	7.84%	1.89%	-	-
Horiz. %	158.63%	138.19%	123.54%	115.52%	109.88%	101.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	718,004	685,906	668,365	634,575	599,880	554,523	519,073	5.55%
YoY %	4.68%	2.62%	5.32%	5.78%	8.18%	6.83%	-	-
Horiz. %	138.32%	132.14%	128.76%	122.25%	115.57%	106.83%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	22,951	22,972	22,983	27,605	22,989	16,115	16,245	5.92%
YoY %	-0.09%	-0.05%	-16.74%	20.08%	42.66%	-0.80%	-	-
Horiz. %	141.28%	141.41%	141.48%	169.93%	141.51%	99.20%	100.00%	-
Div Payout %	46.30%	52.33%	41.36%	43.88%	33.39%	31.57%	34.13%	-
YoY %	-11.52%	26.52%	-5.74%	31.42%	5.76%	-7.50%	-	-
Horiz. %	135.66%	153.33%	121.18%	128.57%	97.83%	92.50%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	718,004	685,906	668,365	634,575	599,880	554,523	519,073	5.55%
YoY %	4.68%	2.62%	5.32%	5.78%	8.18%	6.83%	-	-
Horiz. %	138.32%	132.14%	128.76%	122.25%	115.57%	106.83%	100.00%	-
NOSH	229,394	229,400	229,678	229,918	229,839	230,092	231,729	-0.16%
YoY %	-0.00%	-0.12%	-0.10%	0.03%	-0.11%	-0.71%	-	-
Horiz. %	98.99%	98.99%	99.11%	99.22%	99.18%	99.29%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	7.12%	7.23%	9.94%	11.79%	13.33%	10.95%	10.46%	-
YoY %	-1.52%	-27.26%	-15.69%	-11.55%	21.74%	4.68%	-	-
Horiz. %	68.07%	69.12%	95.03%	112.72%	127.44%	104.68%	100.00%	-
ROE	6.90%	6.40%	8.32%	9.91%	11.48%	9.21%	9.17%	-
YoY %	7.81%	-23.08%	-16.04%	-13.68%	24.65%	0.44%	-	-
Horiz. %	75.25%	69.79%	90.73%	108.07%	125.19%	100.44%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	303.45	264.66	243.43	232.13	224.79	202.67	196.42	7.51%
YoY %	14.66%	8.72%	4.87%	3.27%	10.91%	3.18%	-	-
Horiz. %	154.49%	134.74%	123.93%	118.18%	114.44%	103.18%	100.00%	-
EPS	21.61	19.14	24.20	27.37	29.96	22.19	20.54	0.84%
YoY %	12.90%	-20.91%	-11.58%	-8.64%	35.02%	8.03%	-	-
Horiz. %	105.21%	93.18%	117.82%	133.25%	145.86%	108.03%	100.00%	-
DPS	10.00	10.00	10.00	12.00	10.00	7.00	7.00	6.12%
YoY %	0.00%	0.00%	-16.67%	20.00%	42.86%	0.00%	-	-
Horiz. %	142.86%	142.86%	142.86%	171.43%	142.86%	100.00%	100.00%	-
NAPS	3.13	2.99	2.91	2.76	2.61	2.41	2.24	5.73%
YoY %	4.68%	2.75%	5.43%	5.75%	8.30%	7.59%	-	-
Horiz. %	139.73%	133.48%	129.91%	123.21%	116.52%	107.59%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 229,918
RPS	290.04	252.97	232.96	222.38	215.28	194.30	189.66	7.33%
YoY %	14.65%	8.59%	4.76%	3.30%	10.80%	2.45%	-	-
Horiz. %	152.93%	133.38%	122.83%	117.25%	113.51%	102.45%	100.00%	-
EPS	20.66	18.29	23.16	26.22	28.69	21.27	19.84	0.67%
YoY %	12.96%	-21.03%	-11.67%	-8.61%	34.88%	7.21%	-	-
Horiz. %	104.13%	92.19%	116.73%	132.16%	144.61%	107.21%	100.00%	-
DPS	9.56	9.57	9.58	11.50	9.58	6.71	6.77	5.91%
YoY %	-0.10%	-0.10%	-16.70%	20.04%	42.77%	-0.89%	-	-
Horiz. %	141.21%	141.36%	141.51%	169.87%	141.51%	99.11%	100.00%	-
NAPS	2.9917	2.8579	2.7849	2.6441	2.4995	2.3105	2.1628	5.55%
YoY %	4.68%	2.62%	5.33%	5.79%	8.18%	6.83%	-	-
Horiz. %	138.33%	132.14%	128.76%	122.25%	115.57%	106.83%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	2.24	1.71	1.66	1.88	1.50	1.25	1.18	-
P/RPS	0.74	0.65	0.68	0.81	0.67	0.62	0.60	3.55%
YoY %	13.85%	-4.41%	-16.05%	20.90%	8.06%	3.33%	-	-
Horiz. %	123.33%	108.33%	113.33%	135.00%	111.67%	103.33%	100.00%	-
P/EPS	10.36	8.94	6.86	6.87	5.01	5.63	5.74	10.33%
YoY %	15.88%	30.32%	-0.15%	37.13%	-11.01%	-1.92%	-	-
Horiz. %	180.49%	155.75%	119.51%	119.69%	87.28%	98.08%	100.00%	-
EY	9.65	11.19	14.58	14.56	19.97	17.75	17.41	-9.36%
YoY %	-13.76%	-23.25%	0.14%	-27.09%	12.51%	1.95%	-	-
Horiz. %	55.43%	64.27%	83.74%	83.63%	114.70%	101.95%	100.00%	-
DY	4.46	5.85	6.02	6.38	6.67	5.60	5.93	-4.63%
YoY %	-23.76%	-2.82%	-5.64%	-4.35%	19.11%	-5.56%	-	-
Horiz. %	75.21%	98.65%	101.52%	107.59%	112.48%	94.44%	100.00%	-
P/NAPS	0.72	0.57	0.57	0.68	0.57	0.52	0.53	5.23%
YoY %	26.32%	0.00%	-16.18%	19.30%	9.62%	-1.89%	-	-
Horiz. %	135.85%	107.55%	107.55%	128.30%	107.55%	98.11%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	23/08/13	29/08/12	19/08/11	19/08/10	20/08/09	22/08/08	-
Price	2.25	1.68	1.67	1.75	1.59	1.31	1.16	-
P/RPS	0.74	0.63	0.69	0.75	0.71	0.65	0.59	3.84%
YoY %	17.46%	-8.70%	-8.00%	5.63%	9.23%	10.17%	-	-
Horiz. %	125.42%	106.78%	116.95%	127.12%	120.34%	110.17%	100.00%	-
P/EPS	10.41	8.78	6.90	6.39	5.31	5.90	5.65	10.71%
YoY %	18.56%	27.25%	7.98%	20.34%	-10.00%	4.42%	-	-
Horiz. %	184.25%	155.40%	122.12%	113.10%	93.98%	104.42%	100.00%	-
EY	9.61	11.39	14.49	15.64	18.84	16.94	17.71	-9.68%
YoY %	-15.63%	-21.39%	-7.35%	-16.99%	11.22%	-4.35%	-	-
Horiz. %	54.26%	64.31%	81.82%	88.31%	106.38%	95.65%	100.00%	-
DY	4.44	5.95	5.99	6.86	6.29	5.34	6.03	-4.97%
YoY %	-25.38%	-0.67%	-12.68%	9.06%	17.79%	-11.44%	-	-
Horiz. %	73.63%	98.67%	99.34%	113.76%	104.31%	88.56%	100.00%	-
P/NAPS	0.72	0.56	0.57	0.63	0.61	0.54	0.52	5.57%
YoY %	28.57%	-1.75%	-9.52%	3.28%	12.96%	3.85%	-	-
Horiz. %	138.46%	107.69%	109.62%	121.15%	117.31%	103.85%	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

209,821,300

INIX-OR

0.02

0.00

141,839,900

HSI-CXF

0.115

-0.005

128,495,300

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUZ

0.195

0.00

57,280,300

E&O-LR

0.055

+0.01

56,261,700

AHB-WC

0.07

+0.005

30,652,500

JCY

0.74

+0.045

30,612,500

ASTRO

0.31

-0.03

25,036,900

HSI-CXV

0.14

-0.005

21,100,700

More active Stocks

DLADY

36.50

+0.48

200

MPI

38.90

+0.30

1,000

PETDAG

17.40

+0.20

100

PETGAS

18.22

+0.18

3,500

GAMUDA

6.66

+0.16

1,569,800

VSTECS

4.12

+0.12

249,700

MAHSING-C60

0.455

+0.115

181,000

KGB

3.50

+0.10

325,600

HEIM

23.30

+0.10

5,000

NOTION-WD

1.87

+0.09

1,119,400

More gainer Stocks

SUNCON-C16

0.12

-0.22

20,000

KLK

20.82

-0.16

98,700

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

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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