[WTHORSE] YoY TTM Result on 31-Mar-2014 [#1]

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	668,038	719,319	799,212	672,126	601,195	540,351	533,250	3.82%
YoY %	-7.13%	-10.00%	18.91%	11.80%	11.26%	1.33%	-	-
Horiz. %	125.28%	134.89%	149.88%	126.04%	112.74%	101.33%	100.00%	-
PBT	20,623	47,539	78,737	77,181	49,638	70,267	83,682	-20.80%
YoY %	-56.62%	-39.62%	2.02%	55.49%	-29.36%	-16.03%	-	-
Horiz. %	24.64%	56.81%	94.09%	92.23%	59.32%	83.97%	100.00%	-
Tax	-7,208	-13,121	-17,586	-26,321	-11,023	-10,588	-17,712	-13.90%
YoY %	45.07%	25.39%	33.19%	-138.78%	-4.11%	40.22%	-	-
Horiz. %	40.70%	74.08%	99.29%	148.61%	62.23%	59.78%	100.00%	-
NP	13,415	34,418	61,151	50,860	38,615	59,679	65,970	-23.29%
YoY %	-61.02%	-43.72%	20.23%	31.71%	-35.30%	-9.54%	-	-
Horiz. %	20.34%	52.17%	92.70%	77.10%	58.53%	90.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,415	34,418	61,151	50,860	38,615	59,679	65,970	-23.29%
YoY %	-61.02%	-43.72%	20.23%	31.71%	-35.30%	-9.54%	-	-
Horiz. %	20.34%	52.17%	92.70%	77.10%	58.53%	90.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.95%	27.60%	22.34%	34.10%	22.21%	15.07%	21.17%	-
YoY %	26.63%	23.55%	-34.49%	53.53%	47.38%	-28.81%	-	-
Horiz. %	165.09%	130.37%	105.53%	161.08%	104.91%	71.19%	100.00%	-
Total Cost	654,623	684,901	738,061	621,266	562,580	480,672	467,280	5.77%
YoY %	-4.42%	-7.20%	18.80%	10.43%	17.04%	2.87%	-	-
Horiz. %	140.09%	146.57%	157.95%	132.95%	120.39%	102.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	771,736	779,832	757,137	715,334	683,427	668,411	631,866	3.38%
YoY %	-1.04%	3.00%	5.84%	4.67%	2.25%	5.78%	-	-
Horiz. %	122.14%	123.42%	119.83%	113.21%	108.16%	105.78%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	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 %	170.94%	66.65%	37.53%	45.13%	59.49%	38.51%	41.85%	-
YoY %	156.47%	77.59%	-16.84%	-24.14%	54.48%	-7.98%	-	-
Horiz. %	408.46%	159.26%	89.68%	107.84%	142.15%	92.02%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	771,736	779,832	757,137	715,334	683,427	668,411	631,866	3.38%
YoY %	-1.04%	3.00%	5.84%	4.67%	2.25%	5.78%	-	-
Horiz. %	122.14%	123.42%	119.83%	113.21%	108.16%	105.78%	100.00%	-
NOSH	229,002	229,362	229,435	229,273	229,338	229,694	229,769	-0.05%
YoY %	-0.16%	-0.03%	0.07%	-0.03%	-0.15%	-0.03%	-	-
Horiz. %	99.67%	99.82%	99.85%	99.78%	99.81%	99.97%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	2.01%	4.78%	7.65%	7.57%	6.42%	11.04%	12.37%	-
YoY %	-57.95%	-37.52%	1.06%	17.91%	-41.85%	-10.75%	-	-
Horiz. %	16.25%	38.64%	61.84%	61.20%	51.90%	89.25%	100.00%	-
ROE	1.74%	4.41%	8.08%	7.11%	5.65%	8.93%	10.44%	-
YoY %	-60.54%	-45.42%	13.64%	25.84%	-36.73%	-14.46%	-	-
Horiz. %	16.67%	42.24%	77.39%	68.10%	54.12%	85.54%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	291.72	313.62	348.34	293.15	262.14	235.25	232.08	3.88%
YoY %	-6.98%	-9.97%	18.83%	11.83%	11.43%	1.37%	-	-
Horiz. %	125.70%	135.13%	150.09%	126.31%	112.95%	101.37%	100.00%	-
EPS	5.86	15.01	26.65	22.18	16.84	25.98	28.71	-23.24%
YoY %	-60.96%	-43.68%	20.15%	31.71%	-35.18%	-9.51%	-	-
Horiz. %	20.41%	52.28%	92.82%	77.26%	58.66%	90.49%	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	3.40	3.30	3.12	2.98	2.91	2.75	3.44%
YoY %	-0.88%	3.03%	5.77%	4.70%	2.41%	5.82%	-	-
Horiz. %	122.55%	123.64%	120.00%	113.45%	108.36%	105.82%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 229,273
RPS	278.35	299.72	333.01	280.05	250.50	225.15	222.19	3.82%
YoY %	-7.13%	-10.00%	18.91%	11.80%	11.26%	1.33%	-	-
Horiz. %	125.28%	134.89%	149.88%	126.04%	112.74%	101.33%	100.00%	-
EPS	5.59	14.34	25.48	21.19	16.09	24.87	27.49	-23.29%
YoY %	-61.02%	-43.72%	20.25%	31.70%	-35.30%	-9.53%	-	-
Horiz. %	20.33%	52.16%	92.69%	77.08%	58.53%	90.47%	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	3.2493	3.1547	2.9806	2.8476	2.785	2.6328	3.38%
YoY %	-1.04%	3.00%	5.84%	4.67%	2.25%	5.78%	-	-
Horiz. %	122.14%	123.42%	119.82%	113.21%	108.16%	105.78%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	1.99	2.20	2.22	2.04	1.62	1.68	1.94	-
P/RPS	0.68	0.70	0.64	0.70	0.62	0.71	0.84	-3.45%
YoY %	-2.86%	9.38%	-8.57%	12.90%	-12.68%	-15.48%	-	-
Horiz. %	80.95%	83.33%	76.19%	83.33%	73.81%	84.52%	100.00%	-
P/EPS	33.97	14.66	8.33	9.20	9.62	6.47	6.76	30.84%
YoY %	131.72%	75.99%	-9.46%	-4.37%	48.69%	-4.29%	-	-
Horiz. %	502.51%	216.86%	123.22%	136.09%	142.31%	95.71%	100.00%	-
EY	2.94	6.82	12.01	10.87	10.39	15.47	14.80	-23.59%
YoY %	-56.89%	-43.21%	10.49%	4.62%	-32.84%	4.53%	-	-
Horiz. %	19.86%	46.08%	81.15%	73.45%	70.20%	104.53%	100.00%	-
DY	5.03	4.55	4.50	4.90	6.17	5.95	6.19	-3.39%
YoY %	10.55%	1.11%	-8.16%	-20.58%	3.70%	-3.88%	-	-
Horiz. %	81.26%	73.51%	72.70%	79.16%	99.68%	96.12%	100.00%	-
P/NAPS	0.59	0.65	0.67	0.65	0.54	0.58	0.71	-3.03%
YoY %	-9.23%	-2.99%	3.08%	20.37%	-6.90%	-18.31%	-	-
Horiz. %	83.10%	91.55%	94.37%	91.55%	76.06%	81.69%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	26/05/17	27/05/16	26/05/15	29/05/14	29/05/13	17/05/12	20/05/11	-
Price	2.01	2.25	2.27	2.26	1.70	1.69	1.99	-
P/RPS	0.69	0.72	0.65	0.77	0.65	0.72	0.86	-3.60%
YoY %	-4.17%	10.77%	-15.58%	18.46%	-9.72%	-16.28%	-	-
Horiz. %	80.23%	83.72%	75.58%	89.53%	75.58%	83.72%	100.00%	-
P/EPS	34.31	14.99	8.52	10.19	10.10	6.50	6.93	30.51%
YoY %	128.89%	75.94%	-16.39%	0.89%	55.38%	-6.20%	-	-
Horiz. %	495.09%	216.31%	122.94%	147.04%	145.74%	93.80%	100.00%	-
EY	2.91	6.67	11.74	9.82	9.90	15.37	14.43	-23.40%
YoY %	-56.37%	-43.19%	19.55%	-0.81%	-35.59%	6.51%	-	-
Horiz. %	20.17%	46.22%	81.36%	68.05%	68.61%	106.51%	100.00%	-
DY	4.98	4.44	4.41	4.42	5.88	5.92	6.03	-3.13%
YoY %	12.16%	0.68%	-0.23%	-24.83%	-0.68%	-1.82%	-	-
Horiz. %	82.59%	73.63%	73.13%	73.30%	97.51%	98.18%	100.00%	-
P/NAPS	0.60	0.66	0.69	0.72	0.57	0.58	0.72	-2.99%
YoY %	-9.09%	-4.35%	-4.17%	26.32%	-1.72%	-19.44%	-	-
Horiz. %	83.33%	91.67%	95.83%	100.00%	79.17%	80.56%	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

2024-06-28 16:50:00

EMA 5

5 Mins

BUY

2024-06-28 16:50:00

ADX

5 Mins

BUY

2024-06-28 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

916

HLIND

HONG LEONG INDUSTRIES BHD

904

JCY

JCY INTERNATIONAL BERHAD

646

DNEX

DAGANG NEXCHANGE BERHAD

622

GENTING

GENTING BHD

601

YTLPOWR

YTL POWER INTERNATIONAL BHD

562

MAYBANK

MALAYAN BANKING BHD

484

SAPNRG

SAPURA ENERGY BERHAD

481

NOTION

NOTION VTEC BHD

478

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