[WTHORSE] YoY TTM Result on 30-Sep-2014 [#3]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
TTM Result
Revenue	648,314	707,457	783,349	739,177	606,008	576,708	525,502	3.55%
YoY %	-8.36%	-9.69%	5.98%	21.97%	5.08%	9.74%	-	-
Horiz. %	123.37%	134.62%	149.07%	140.66%	115.32%	109.74%	100.00%	-
PBT	31,909	51,451	41,380	82,736	60,999	60,410	70,548	-12.37%
YoY %	-37.98%	24.34%	-49.99%	35.64%	0.98%	-14.37%	-	-
Horiz. %	45.23%	72.93%	58.66%	117.28%	86.46%	85.63%	100.00%	-
Tax	-6,930	-6,854	-14,956	-29,064	-13,751	-8,267	-15,384	-12.43%
YoY %	-1.11%	54.17%	48.54%	-111.36%	-66.34%	46.26%	-	-
Horiz. %	45.05%	44.55%	97.22%	188.92%	89.39%	53.74%	100.00%	-
NP	24,979	44,597	26,424	53,672	47,248	52,143	55,164	-12.35%
YoY %	-43.99%	68.77%	-50.77%	13.60%	-9.39%	-5.48%	-	-
Horiz. %	45.28%	80.84%	47.90%	97.30%	85.65%	94.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,979	44,597	26,424	53,672	47,248	52,143	55,164	-12.35%
YoY %	-43.99%	68.77%	-50.77%	13.60%	-9.39%	-5.48%	-	-
Horiz. %	45.28%	80.84%	47.90%	97.30%	85.65%	94.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.72%	13.32%	36.14%	35.13%	22.54%	13.68%	21.81%	-
YoY %	63.06%	-63.14%	2.88%	55.86%	64.77%	-37.28%	-	-
Horiz. %	99.59%	61.07%	165.70%	161.07%	103.35%	62.72%	100.00%	-
Total Cost	623,335	662,860	756,925	685,505	558,760	524,565	470,338	4.80%
YoY %	-5.96%	-12.43%	10.42%	22.68%	6.52%	11.53%	-	-
Horiz. %	132.53%	140.93%	160.93%	145.75%	118.80%	111.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	776,025	772,970	741,198	734,245	698,076	675,640	646,245	3.09%
YoY %	0.40%	4.29%	0.95%	5.18%	3.32%	4.55%	-	-
Horiz. %	120.08%	119.61%	114.69%	113.62%	108.02%	104.55%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	22,908	22,934	22,952	22,942	22,963	22,974	23,003	-0.06%
YoY %	-0.11%	-0.08%	0.04%	-0.09%	-0.05%	-0.13%	-	-
Horiz. %	99.59%	99.70%	99.78%	99.73%	99.83%	99.87%	100.00%	-
Div Payout %	91.71%	51.43%	86.86%	42.75%	48.60%	44.06%	41.70%	-
YoY %	78.32%	-40.79%	103.18%	-12.04%	10.30%	5.66%	-	-
Horiz. %	219.93%	123.33%	208.30%	102.52%	116.55%	105.66%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	776,025	772,970	741,198	734,245	698,076	675,640	646,245	3.09%
YoY %	0.40%	4.29%	0.95%	5.18%	3.32%	4.55%	-	-
Horiz. %	120.08%	119.61%	114.69%	113.62%	108.02%	104.55%	100.00%	-
NOSH	240,000	229,368	229,473	229,451	229,630	229,809	229,980	0.71%
YoY %	4.64%	-0.05%	0.01%	-0.08%	-0.08%	-0.07%	-	-
Horiz. %	104.36%	99.73%	99.78%	99.77%	99.85%	99.93%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	3.85%	6.30%	3.37%	7.26%	7.80%	9.04%	10.50%	-
YoY %	-38.89%	86.94%	-53.58%	-6.92%	-13.72%	-13.90%	-	-
Horiz. %	36.67%	60.00%	32.10%	69.14%	74.29%	86.10%	100.00%	-
ROE	3.22%	5.77%	3.57%	7.31%	6.77%	7.72%	8.54%	-
YoY %	-44.19%	61.62%	-51.16%	7.98%	-12.31%	-9.60%	-	-
Horiz. %	37.70%	67.56%	41.80%	85.60%	79.27%	90.40%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	283.21	308.44	341.37	322.15	263.91	250.95	228.50	3.63%
YoY %	-8.18%	-9.65%	5.97%	22.07%	5.16%	9.82%	-	-
Horiz. %	123.94%	134.98%	149.40%	140.98%	115.50%	109.82%	100.00%	-
EPS	10.91	19.44	11.52	23.39	20.58	22.69	23.99	-12.29%
YoY %	-43.88%	68.75%	-50.75%	13.65%	-9.30%	-5.42%	-	-
Horiz. %	45.48%	81.03%	48.02%	97.50%	85.79%	94.58%	100.00%	-
DPS	10.00	10.00	10.00	10.00	10.00	10.00	10.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.39	3.37	3.23	3.20	3.04	2.94	2.81	3.17%
YoY %	0.59%	4.33%	0.94%	5.26%	3.40%	4.63%	-	-
Horiz. %	120.64%	119.93%	114.95%	113.88%	108.19%	104.63%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 229,451
RPS	270.13	294.77	326.40	307.99	252.50	240.30	218.96	3.55%
YoY %	-8.36%	-9.69%	5.98%	21.98%	5.08%	9.75%	-	-
Horiz. %	123.37%	134.62%	149.07%	140.66%	115.32%	109.75%	100.00%	-
EPS	10.41	18.58	11.01	22.36	19.69	21.73	22.98	-12.35%
YoY %	-43.97%	68.76%	-50.76%	13.56%	-9.39%	-5.44%	-	-
Horiz. %	45.30%	80.85%	47.91%	97.30%	85.68%	94.56%	100.00%	-
DPS	9.55	9.56	9.56	9.56	9.57	9.57	9.58	-0.05%
YoY %	-0.10%	0.00%	0.00%	-0.10%	0.00%	-0.10%	-	-
Horiz. %	99.69%	99.79%	99.79%	99.79%	99.90%	99.90%	100.00%	-
NAPS	3.2334	3.2207	3.0883	3.0594	2.9087	2.8152	2.6927	3.09%
YoY %	0.39%	4.29%	0.94%	5.18%	3.32%	4.55%	-	-
Horiz. %	120.08%	119.61%	114.69%	113.62%	108.02%	104.55%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	1.97	2.04	2.16	2.17	1.80	1.65	1.70	-
P/RPS	0.70	0.66	0.63	0.67	0.68	0.66	0.74	-0.92%
YoY %	6.06%	4.76%	-5.97%	-1.47%	3.03%	-10.81%	-	-
Horiz. %	94.59%	89.19%	85.14%	90.54%	91.89%	89.19%	100.00%	-
P/EPS	18.05	10.49	18.76	9.28	8.75	7.27	7.09	16.83%
YoY %	72.07%	-44.08%	102.16%	6.06%	20.36%	2.54%	-	-
Horiz. %	254.58%	147.95%	264.60%	130.89%	123.41%	102.54%	100.00%	-
EY	5.54	9.53	5.33	10.78	11.43	13.75	14.11	-14.41%
YoY %	-41.87%	78.80%	-50.56%	-5.69%	-16.87%	-2.55%	-	-
Horiz. %	39.26%	67.54%	37.77%	76.40%	81.01%	97.45%	100.00%	-
DY	5.08	4.90	4.63	4.61	5.56	6.06	5.88	-2.40%
YoY %	3.67%	5.83%	0.43%	-17.09%	-8.25%	3.06%	-	-
Horiz. %	86.39%	83.33%	78.74%	78.40%	94.56%	103.06%	100.00%	-
P/NAPS	0.58	0.61	0.67	0.68	0.59	0.56	0.60	-0.56%
YoY %	-4.92%	-8.96%	-1.47%	15.25%	5.36%	-6.67%	-	-
Horiz. %	96.67%	101.67%	111.67%	113.33%	98.33%	93.33%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	23/11/17	24/11/16	24/11/15	26/11/14	20/11/13	21/11/12	18/11/11	-
Price	1.95	2.00	2.39	2.15	1.79	1.65	1.72	-
P/RPS	0.69	0.65	0.70	0.67	0.68	0.66	0.75	-1.37%
YoY %	6.15%	-7.14%	4.48%	-1.47%	3.03%	-12.00%	-	-
Horiz. %	92.00%	86.67%	93.33%	89.33%	90.67%	88.00%	100.00%	-
P/EPS	17.87	10.29	20.76	9.19	8.70	7.27	7.17	16.42%
YoY %	73.66%	-50.43%	125.90%	5.63%	19.67%	1.39%	-	-
Horiz. %	249.23%	143.51%	289.54%	128.17%	121.34%	101.39%	100.00%	-
EY	5.60	9.72	4.82	10.88	11.49	13.75	13.95	-14.09%
YoY %	-42.39%	101.66%	-55.70%	-5.31%	-16.44%	-1.43%	-	-
Horiz. %	40.14%	69.68%	34.55%	77.99%	82.37%	98.57%	100.00%	-
DY	5.13	5.00	4.18	4.65	5.59	6.06	5.81	-2.05%
YoY %	2.60%	19.62%	-10.11%	-16.82%	-7.76%	4.30%	-	-
Horiz. %	88.30%	86.06%	71.94%	80.03%	96.21%	104.30%	100.00%	-
P/NAPS	0.58	0.59	0.74	0.67	0.59	0.56	0.61	-0.83%
YoY %	-1.69%	-20.27%	10.45%	13.56%	5.36%	-8.20%	-	-
Horiz. %	95.08%	96.72%	121.31%	109.84%	96.72%	91.80%	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 - 28 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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

994

HLIND

HONG LEONG INDUSTRIES BHD

913

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

448

YTLPOWR

YTL POWER INTERNATIONAL BHD

415

JCY

JCY INTERNATIONAL BERHAD

412

GENTING

GENTING BHD

377

UCHITEC

UCHI TECHNOLOGIES BHD

342

GENM

GENTING MALAYSIA BERHAD

299

MAYBANK

MALAYAN BANKING BHD

280

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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