[WTHORSE] YoY TTM Result on 31-Mar-2011 [#1]

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
TTM Result
Revenue	672,126	601,195	540,351	533,250	494,945	480,962	427,559	7.82%
YoY %	11.80%	11.26%	1.33%	7.74%	2.91%	12.49%	-	-
Horiz. %	157.20%	140.61%	126.38%	124.72%	115.76%	112.49%	100.00%	-
PBT	77,181	49,638	70,267	83,682	84,635	68,360	53,135	6.41%
YoY %	55.49%	-29.36%	-16.03%	-1.13%	23.81%	28.65%	-	-
Horiz. %	145.25%	93.42%	132.24%	157.49%	159.28%	128.65%	100.00%	-
Tax	-26,321	-11,023	-10,588	-17,712	-20,553	-16,178	-9,507	18.48%
YoY %	-138.78%	-4.11%	40.22%	13.82%	-27.04%	-70.17%	-	-
Horiz. %	276.86%	115.95%	111.37%	186.30%	216.19%	170.17%	100.00%	-
NP	50,860	38,615	59,679	65,970	64,082	52,182	43,628	2.58%
YoY %	31.71%	-35.30%	-9.54%	2.95%	22.80%	19.61%	-	-
Horiz. %	116.58%	88.51%	136.79%	151.21%	146.88%	119.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,860	38,615	59,679	65,970	64,082	52,182	43,628	2.58%
YoY %	31.71%	-35.30%	-9.54%	2.95%	22.80%	19.61%	-	-
Horiz. %	116.58%	88.51%	136.79%	151.21%	146.88%	119.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.10%	22.21%	15.07%	21.17%	24.28%	23.67%	17.89%	-
YoY %	53.53%	47.38%	-28.81%	-12.81%	2.58%	32.31%	-	-
Horiz. %	190.61%	124.15%	84.24%	118.33%	135.72%	132.31%	100.00%	-
Total Cost	621,266	562,580	480,672	467,280	430,863	428,780	383,931	8.34%
YoY %	10.43%	17.04%	2.87%	8.45%	0.49%	11.68%	-	-
Horiz. %	161.82%	146.53%	125.20%	121.71%	112.22%	111.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	715,334	683,427	668,411	631,866	593,352	556,286	521,858	5.39%
YoY %	4.67%	2.25%	5.78%	6.49%	6.66%	6.60%	-	-
Horiz. %	137.07%	130.96%	128.08%	121.08%	113.70%	106.60%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	22,951	22,972	22,983	27,605	22,989	16,115	27,879	-3.18%
YoY %	-0.09%	-0.05%	-16.74%	20.08%	42.66%	-42.20%	-	-
Horiz. %	82.32%	82.40%	82.44%	99.02%	82.46%	57.80%	100.00%	-
Div Payout %	45.13%	59.49%	38.51%	41.85%	35.88%	30.88%	63.90%	-
YoY %	-24.14%	54.48%	-7.98%	16.64%	16.19%	-51.67%	-	-
Horiz. %	70.63%	93.10%	60.27%	65.49%	56.15%	48.33%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	715,334	683,427	668,411	631,866	593,352	556,286	521,858	5.39%
YoY %	4.67%	2.25%	5.78%	6.49%	6.66%	6.60%	-	-
Horiz. %	137.07%	130.96%	128.08%	121.08%	113.70%	106.60%	100.00%	-
NOSH	229,273	229,338	229,694	229,769	229,981	229,870	231,937	-0.19%
YoY %	-0.03%	-0.15%	-0.03%	-0.09%	0.05%	-0.89%	-	-
Horiz. %	98.85%	98.88%	99.03%	99.07%	99.16%	99.11%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	7.57%	6.42%	11.04%	12.37%	12.95%	10.85%	10.20%	-
YoY %	17.91%	-41.85%	-10.75%	-4.48%	19.35%	6.37%	-	-
Horiz. %	74.22%	62.94%	108.24%	121.27%	126.96%	106.37%	100.00%	-
ROE	7.11%	5.65%	8.93%	10.44%	10.80%	9.38%	8.36%	-
YoY %	25.84%	-36.73%	-14.46%	-3.33%	15.14%	12.20%	-	-
Horiz. %	85.05%	67.58%	106.82%	124.88%	129.19%	112.20%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	293.15	262.14	235.25	232.08	215.21	209.23	184.34	8.03%
YoY %	11.83%	11.43%	1.37%	7.84%	2.86%	13.50%	-	-
Horiz. %	159.03%	142.20%	127.62%	125.90%	116.75%	113.50%	100.00%	-
EPS	22.18	16.84	25.98	28.71	27.86	22.70	18.81	2.78%
YoY %	31.71%	-35.18%	-9.51%	3.05%	22.73%	20.68%	-	-
Horiz. %	117.92%	89.53%	138.12%	152.63%	148.11%	120.68%	100.00%	-
DPS	10.00	10.00	10.00	12.00	10.00	7.00	12.00	-2.99%
YoY %	0.00%	0.00%	-16.67%	20.00%	42.86%	-41.67%	-	-
Horiz. %	83.33%	83.33%	83.33%	100.00%	83.33%	58.33%	100.00%	-
NAPS	3.12	2.98	2.91	2.75	2.58	2.42	2.25	5.59%
YoY %	4.70%	2.41%	5.82%	6.59%	6.61%	7.56%	-	-
Horiz. %	138.67%	132.44%	129.33%	122.22%	114.67%	107.56%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 229,769
RPS	280.05	250.50	225.15	222.19	206.23	200.40	178.15	7.82%
YoY %	11.80%	11.26%	1.33%	7.74%	2.91%	12.49%	-	-
Horiz. %	157.20%	140.61%	126.38%	124.72%	115.76%	112.49%	100.00%	-
EPS	21.19	16.09	24.87	27.49	26.70	21.74	18.18	2.58%
YoY %	31.70%	-35.30%	-9.53%	2.96%	22.82%	19.58%	-	-
Horiz. %	116.56%	88.50%	136.80%	151.21%	146.86%	119.58%	100.00%	-
DPS	9.56	9.57	9.58	11.50	9.58	6.71	11.62	-3.19%
YoY %	-0.10%	-0.10%	-16.70%	20.04%	42.77%	-42.25%	-	-
Horiz. %	82.27%	82.36%	82.44%	98.97%	82.44%	57.75%	100.00%	-
NAPS	2.9806	2.8476	2.785	2.6328	2.4723	2.3179	2.1744	5.39%
YoY %	4.67%	2.25%	5.78%	6.49%	6.66%	6.60%	-	-
Horiz. %	137.08%	130.96%	128.08%	121.08%	113.70%	106.60%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	2.04	1.62	1.68	1.94	1.44	1.10	1.19	-
P/RPS	0.70	0.62	0.71	0.84	0.67	0.53	0.65	1.24%
YoY %	12.90%	-12.68%	-15.48%	25.37%	26.42%	-18.46%	-	-
Horiz. %	107.69%	95.38%	109.23%	129.23%	103.08%	81.54%	100.00%	-
P/EPS	9.20	9.62	6.47	6.76	5.17	4.85	6.33	6.42%
YoY %	-4.37%	48.69%	-4.29%	30.75%	6.60%	-23.38%	-	-
Horiz. %	145.34%	151.97%	102.21%	106.79%	81.67%	76.62%	100.00%	-
EY	10.87	10.39	15.47	14.80	19.35	20.64	15.81	-6.05%
YoY %	4.62%	-32.84%	4.53%	-23.51%	-6.25%	30.55%	-	-
Horiz. %	68.75%	65.72%	97.85%	93.61%	122.39%	130.55%	100.00%	-
DY	4.90	6.17	5.95	6.19	6.94	6.36	10.08	-11.32%
YoY %	-20.58%	3.70%	-3.88%	-10.81%	9.12%	-36.90%	-	-
Horiz. %	48.61%	61.21%	59.03%	61.41%	68.85%	63.10%	100.00%	-
P/NAPS	0.65	0.54	0.58	0.71	0.56	0.45	0.53	3.45%
YoY %	20.37%	-6.90%	-18.31%	26.79%	24.44%	-15.09%	-	-
Horiz. %	122.64%	101.89%	109.43%	133.96%	105.66%	84.91%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	29/05/14	29/05/13	17/05/12	20/05/11	12/05/10	19/05/09	20/05/08	-
Price	2.26	1.70	1.69	1.99	1.54	1.26	1.29	-
P/RPS	0.77	0.65	0.72	0.86	0.72	0.60	0.70	1.60%
YoY %	18.46%	-9.72%	-16.28%	19.44%	20.00%	-14.29%	-	-
Horiz. %	110.00%	92.86%	102.86%	122.86%	102.86%	85.71%	100.00%	-
P/EPS	10.19	10.10	6.50	6.93	5.53	5.55	6.86	6.81%
YoY %	0.89%	55.38%	-6.20%	25.32%	-0.36%	-19.10%	-	-
Horiz. %	148.54%	147.23%	94.75%	101.02%	80.61%	80.90%	100.00%	-
EY	9.82	9.90	15.37	14.43	18.09	18.02	14.58	-6.37%
YoY %	-0.81%	-35.59%	6.51%	-20.23%	0.39%	23.59%	-	-
Horiz. %	67.35%	67.90%	105.42%	98.97%	124.07%	123.59%	100.00%	-
DY	4.42	5.88	5.92	6.03	6.49	5.56	9.30	-11.65%
YoY %	-24.83%	-0.68%	-1.82%	-7.09%	16.73%	-40.22%	-	-
Horiz. %	47.53%	63.23%	63.66%	64.84%	69.78%	59.78%	100.00%	-
P/NAPS	0.72	0.57	0.58	0.72	0.60	0.52	0.57	3.96%
YoY %	26.32%	-1.72%	-19.44%	20.00%	15.38%	-8.77%	-	-
Horiz. %	126.32%	100.00%	101.75%	126.32%	105.26%	91.23%	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

2024-06-25 12:00:00

EMA 5

Hourly

SELL

2024-06-25 09:30:00

EMA 5

30 Mins

SELL

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

719

HLIND

HONG LEONG INDUSTRIES BHD

675

MPI

MALAYSIAN PACIFIC INDUSTRIES

644

YTLPOWR

YTL POWER INTERNATIONAL BHD

618

NOTION

NOTION VTEC BHD

557

DNEX

DAGANG NEXCHANGE BERHAD

553

HEXCAP

HEXTAR CAPITAL BERHAD

430

SNS

SNS NETWORK TECHNOLOGY BERHAD

382

GENTING

GENTING BHD

381

Daily Stocks

HSI-CXF

0.12

-0.005

411,949,000

HSI-HUZ

0.195

-0.01

304,844,100

HSI-HU8

0.075

-0.005

192,819,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

136,541,200

HSI-CXV

0.145

0.00

90,810,300

JCY

0.695

-0.08

90,327,000

AHB-WC

0.065

0.00

81,853,700

YGL

0.245

+0.06

76,783,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

KLK

20.98

+0.54

1,425,400

TENAGA

14.00

+0.28

11,022,800

DLADY

36.02

+0.20

11,200

HLFG

17.20

+0.14

477,500

HEIM

23.20

+0.14

147,100

KIMLUN

1.38

+0.10

1,105,500

ALLIANZ

22.12

+0.10

27,700

SGBHD

0.60

+0.10

10,000

HARTA

3.26

+0.09

3,726,100

BURSA

8.84

+0.09

1,093,900

More gainer Stocks

NESTLE

122.50

-0.50

350,100

PETGAS

18.04

-0.30

751,200

NOTION

2.06

-0.26

37,862,400

PETDAG

17.20

-0.26

436,900

SAM

6.16

-0.25

293,200

KESM

7.18

-0.23

88,800

AXIATA-C1B

0.035

-0.225

1,380,000

MPI

38.60

-0.22

172,200

YTLPOWR

4.67

-0.21

30,544,000

ECOWLD-C26

0.01

-0.20

100

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