[WTHORSE] YoY TTM Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	642,129	720,219	795,677	696,104	607,125	559,099	533,721	3.12%
YoY %	-10.84%	-9.48%	14.30%	14.66%	8.59%	4.75%	-	-
Horiz. %	120.31%	134.94%	149.08%	130.42%	113.75%	104.75%	100.00%	-
PBT	27,989	31,556	79,870	77,351	56,537	64,948	79,865	-16.02%
YoY %	-11.30%	-60.49%	3.26%	36.81%	-12.95%	-18.68%	-	-
Horiz. %	35.05%	39.51%	100.01%	96.85%	70.79%	81.32%	100.00%	-
Tax	-6,718	-9,254	-16,641	-27,776	-12,635	-9,372	-16,947	-14.27%
YoY %	27.40%	44.39%	40.09%	-119.83%	-34.82%	44.70%	-	-
Horiz. %	39.64%	54.61%	98.19%	163.90%	74.56%	55.30%	100.00%	-
NP	21,271	22,302	63,229	49,575	43,902	55,576	62,918	-16.52%
YoY %	-4.62%	-64.73%	27.54%	12.92%	-21.01%	-11.67%	-	-
Horiz. %	33.81%	35.45%	100.49%	78.79%	69.78%	88.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,271	22,302	63,229	49,575	43,902	55,576	62,918	-16.52%
YoY %	-4.62%	-64.73%	27.54%	12.92%	-21.01%	-11.67%	-	-
Horiz. %	33.81%	35.45%	100.49%	78.79%	69.78%	88.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.00%	29.33%	20.84%	35.91%	22.35%	14.43%	21.22%	-
YoY %	-18.17%	40.74%	-41.97%	60.67%	54.89%	-32.00%	-	-
Horiz. %	113.10%	138.22%	98.21%	169.23%	105.33%	68.00%	100.00%	-
Total Cost	620,858	697,917	732,448	646,529	563,223	503,523	470,803	4.71%
YoY %	-11.04%	-4.71%	13.29%	14.79%	11.86%	6.95%	-	-
Horiz. %	131.87%	148.24%	155.57%	137.32%	119.63%	106.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	771,736	772,605	761,140	718,004	685,906	668,365	634,575	3.31%
YoY %	-0.11%	1.51%	6.01%	4.68%	2.62%	5.32%	-	-
Horiz. %	121.61%	121.75%	119.94%	113.15%	108.09%	105.32%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	22,931	22,940	22,951	22,951	22,972	22,983	27,605	-3.04%
YoY %	-0.04%	-0.05%	0.00%	-0.09%	-0.05%	-16.74%	-	-
Horiz. %	83.07%	83.10%	83.14%	83.14%	83.22%	83.26%	100.00%	-
Div Payout %	107.80%	102.86%	36.30%	46.30%	52.33%	41.36%	43.88%	-
YoY %	4.80%	183.36%	-21.60%	-11.52%	26.52%	-5.74%	-	-
Horiz. %	245.67%	234.41%	82.73%	105.52%	119.26%	94.26%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	771,736	772,605	761,140	718,004	685,906	668,365	634,575	3.31%
YoY %	-0.11%	1.51%	6.01%	4.68%	2.62%	5.32%	-	-
Horiz. %	121.61%	121.75%	119.94%	113.15%	108.09%	105.32%	100.00%	-
NOSH	240,000	229,942	229,259	229,394	229,400	229,678	229,918	0.71%
YoY %	4.37%	0.30%	-0.06%	-0.00%	-0.12%	-0.10%	-	-
Horiz. %	104.39%	100.01%	99.71%	99.77%	99.77%	99.90%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	3.31%	3.10%	7.95%	7.12%	7.23%	9.94%	11.79%	-
YoY %	6.77%	-61.01%	11.66%	-1.52%	-27.26%	-15.69%	-	-
Horiz. %	28.07%	26.29%	67.43%	60.39%	61.32%	84.31%	100.00%	-
ROE	2.76%	2.89%	8.31%	6.90%	6.40%	8.32%	9.91%	-
YoY %	-4.50%	-65.22%	20.43%	7.81%	-23.08%	-16.04%	-	-
Horiz. %	27.85%	29.16%	83.85%	69.63%	64.58%	83.96%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	280.40	313.22	347.06	303.45	264.66	243.43	232.13	3.19%
YoY %	-10.48%	-9.75%	14.37%	14.66%	8.72%	4.87%	-	-
Horiz. %	120.79%	134.93%	149.51%	130.72%	114.01%	104.87%	100.00%	-
EPS	9.29	9.70	27.58	21.61	19.14	24.20	27.37	-16.46%
YoY %	-4.23%	-64.83%	27.63%	12.90%	-20.91%	-11.58%	-	-
Horiz. %	33.94%	35.44%	100.77%	78.96%	69.93%	88.42%	100.00%	-
DPS	10.00	10.00	10.00	10.00	10.00	10.00	12.00	-2.99%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-16.67%	-	-
Horiz. %	83.33%	83.33%	83.33%	83.33%	83.33%	83.33%	100.00%	-
NAPS	3.37	3.36	3.32	3.13	2.99	2.91	2.76	3.38%
YoY %	0.30%	1.20%	6.07%	4.68%	2.75%	5.43%	-	-
Horiz. %	122.10%	121.74%	120.29%	113.41%	108.33%	105.43%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 229,394
RPS	267.55	300.09	331.53	290.04	252.97	232.96	222.38	3.12%
YoY %	-10.84%	-9.48%	14.30%	14.65%	8.59%	4.76%	-	-
Horiz. %	120.31%	134.94%	149.08%	130.43%	113.76%	104.76%	100.00%	-
EPS	8.86	9.29	26.35	20.66	18.29	23.16	26.22	-16.52%
YoY %	-4.63%	-64.74%	27.54%	12.96%	-21.03%	-11.67%	-	-
Horiz. %	33.79%	35.43%	100.50%	78.79%	69.76%	88.33%	100.00%	-
DPS	9.55	9.56	9.56	9.56	9.57	9.58	11.50	-3.04%
YoY %	-0.10%	0.00%	0.00%	-0.10%	-0.10%	-16.70%	-	-
Horiz. %	83.04%	83.13%	83.13%	83.13%	83.22%	83.30%	100.00%	-
NAPS	3.2156	3.2192	3.1714	2.9917	2.8579	2.7849	2.6441	3.31%
YoY %	-0.11%	1.51%	6.01%	4.68%	2.62%	5.33%	-	-
Horiz. %	121.61%	121.75%	119.94%	113.15%	108.09%	105.33%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.98	2.15	2.40	2.24	1.71	1.66	1.88	-
P/RPS	0.71	0.69	0.69	0.74	0.65	0.68	0.81	-2.17%
YoY %	2.90%	0.00%	-6.76%	13.85%	-4.41%	-16.05%	-	-
Horiz. %	87.65%	85.19%	85.19%	91.36%	80.25%	83.95%	100.00%	-
P/EPS	21.32	22.17	8.70	10.36	8.94	6.86	6.87	20.75%
YoY %	-3.83%	154.83%	-16.02%	15.88%	30.32%	-0.15%	-	-
Horiz. %	310.33%	322.71%	126.64%	150.80%	130.13%	99.85%	100.00%	-
EY	4.69	4.51	11.49	9.65	11.19	14.58	14.56	-17.19%
YoY %	3.99%	-60.75%	19.07%	-13.76%	-23.25%	0.14%	-	-
Horiz. %	32.21%	30.98%	78.91%	66.28%	76.85%	100.14%	100.00%	-
DY	5.05	4.65	4.17	4.46	5.85	6.02	6.38	-3.81%
YoY %	8.60%	11.51%	-6.50%	-23.76%	-2.82%	-5.64%	-	-
Horiz. %	79.15%	72.88%	65.36%	69.91%	91.69%	94.36%	100.00%	-
P/NAPS	0.59	0.64	0.72	0.72	0.57	0.57	0.68	-2.33%
YoY %	-7.81%	-11.11%	0.00%	26.32%	0.00%	-16.18%	-	-
Horiz. %	86.76%	94.12%	105.88%	105.88%	83.82%	83.82%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	24/08/17	16/08/16	26/08/15	28/08/14	23/08/13	29/08/12	19/08/11	-
Price	1.97	2.16	2.20	2.25	1.68	1.67	1.75	-
P/RPS	0.70	0.69	0.63	0.74	0.63	0.69	0.75	-1.14%
YoY %	1.45%	9.52%	-14.86%	17.46%	-8.70%	-8.00%	-	-
Horiz. %	93.33%	92.00%	84.00%	98.67%	84.00%	92.00%	100.00%	-
P/EPS	21.21	22.27	7.98	10.41	8.78	6.90	6.39	22.11%
YoY %	-4.76%	179.07%	-23.34%	18.56%	27.25%	7.98%	-	-
Horiz. %	331.92%	348.51%	124.88%	162.91%	137.40%	107.98%	100.00%	-
EY	4.72	4.49	12.54	9.61	11.39	14.49	15.64	-18.08%
YoY %	5.12%	-64.19%	30.49%	-15.63%	-21.39%	-7.35%	-	-
Horiz. %	30.18%	28.71%	80.18%	61.45%	72.83%	92.65%	100.00%	-
DY	5.08	4.63	4.55	4.44	5.95	5.99	6.86	-4.87%
YoY %	9.72%	1.76%	2.48%	-25.38%	-0.67%	-12.68%	-	-
Horiz. %	74.05%	67.49%	66.33%	64.72%	86.73%	87.32%	100.00%	-
P/NAPS	0.58	0.64	0.66	0.72	0.56	0.57	0.63	-1.36%
YoY %	-9.38%	-3.03%	-8.33%	28.57%	-1.75%	-9.52%	-	-
Horiz. %	92.06%	101.59%	104.76%	114.29%	88.89%	90.48%	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

211,092,100

INIX-OR

0.02

0.00

141,839,900

HSI-CXF

0.11

-0.01

135,116,300

HSI-HUZ

0.195

0.00

76,445,300

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

40,632,100

JCY

0.73

+0.035

33,231,400

HSI-CXV

0.14

-0.005

29,110,800

ASTRO

0.315

-0.025

26,805,700

More active Stocks

DLADY

36.50

+0.48

200

MPI

38.84

+0.24

1,400

UTDPLT

24.12

+0.18

23,100

MAHSING-C60

0.455

+0.115

181,000

GAMUDA

6.61

+0.11

1,795,000

VSTECS

4.11

+0.11

276,600

KGB

3.50

+0.10

335,900

HLBANK

19.26

+0.10

57,600

PETGAS

18.14

+0.10

5,300

PETDAG

17.30

+0.10

3,100

More gainer Stocks

NESTLE

122.10

-0.40

300

PENTA-C42

0.08

-0.26

200,000

KLK

20.76

-0.22

124,800

SUNCON-C16

0.12

-0.22

20,000

TENAGA

13.88

-0.12

299,600

KUAISHO-C17

0.08

-0.12

58,800

YTLPOWR-C39

0.805

-0.12

5,000

AEON-C31

0.045

-0.105

2,811,100

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