[WTHORSE] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Annualized Quarter Result
Revenue	388,584	393,092	361,822	391,520	280,080	265,878	243,120	8.12%
YoY %	-1.15%	8.64%	-7.59%	39.79%	5.34%	9.36%	-	-
Horiz. %	159.83%	161.69%	148.82%	161.04%	115.20%	109.36%	100.00%	-
PBT	41,376	43,108	64,794	75,490	41,004	36,358	36,050	2.32%
YoY %	-4.02%	-33.47%	-14.17%	84.10%	12.78%	0.85%	-	-
Horiz. %	114.77%	119.58%	179.73%	209.40%	113.74%	100.85%	100.00%	-
Tax	-8,422	-4,716	-8,774	-8,648	-4,844	-5,406	-6,658	3.99%
YoY %	-78.58%	46.25%	-1.46%	-78.53%	10.40%	18.80%	-	-
Horiz. %	126.49%	70.83%	131.78%	129.89%	72.75%	81.20%	100.00%	-
NP	32,954	38,392	56,020	66,842	36,160	30,952	29,392	1.92%
YoY %	-14.16%	-31.47%	-16.19%	84.85%	16.83%	5.31%	-	-
Horiz. %	112.12%	130.62%	190.60%	227.42%	123.03%	105.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,954	38,392	56,020	66,842	36,160	30,952	29,392	1.92%
YoY %	-14.16%	-31.47%	-16.19%	84.85%	16.83%	5.31%	-	-
Horiz. %	112.12%	130.62%	190.60%	227.42%	123.03%	105.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.35%	10.94%	13.54%	11.46%	11.81%	14.87%	18.47%	-
YoY %	86.01%	-19.20%	18.15%	-2.96%	-20.58%	-19.49%	-	-
Horiz. %	110.18%	59.23%	73.31%	62.05%	63.94%	80.51%	100.00%	-
Total Cost	355,630	354,700	305,802	324,678	243,920	234,926	213,728	8.85%
YoY %	0.26%	15.99%	-5.81%	33.11%	3.83%	9.92%	-	-
Horiz. %	166.39%	165.96%	143.08%	151.91%	114.13%	109.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	465,309	451,117	433,119	379,838	330,907	326,484	299,165	7.63%
YoY %	3.15%	4.16%	14.03%	14.79%	1.35%	9.13%	-	-
Horiz. %	155.54%	150.79%	144.78%	126.97%	110.61%	109.13%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	23,265	9,398	-	38,222	23,978	-	-	-
YoY %	147.55%	0.00%	-	59.40%	0.00%	-	-	-
Horiz. %	97.03%	39.19%	-	159.40%	100.00%	-	-	-
Div Payout %	70.60%	24.48%	-	57.18%	66.31%	-	-	-
YoY %	188.40%	0.00%	-	-13.77%	0.00%	-	-	-
Horiz. %	106.47%	36.92%	-	86.23%	100.00%	-	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	465,309	451,117	433,119	379,838	330,907	326,484	299,165	7.63%
YoY %	3.15%	4.16%	14.03%	14.79%	1.35%	9.13%	-	-
Horiz. %	155.54%	150.79%	144.78%	126.97%	110.61%	109.13%	100.00%	-
NOSH	232,654	234,957	237,977	238,892	239,787	160,041	159,912	6.44%
YoY %	-0.98%	-1.27%	-0.38%	-0.37%	49.83%	0.08%	-	-
Horiz. %	145.49%	146.93%	148.82%	149.39%	149.95%	100.08%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	8.48%	9.77%	15.48%	17.07%	12.91%	11.64%	12.09%	-
YoY %	-13.20%	-36.89%	-9.31%	32.22%	10.91%	-3.72%	-	-
Horiz. %	70.14%	80.81%	128.04%	141.19%	106.78%	96.28%	100.00%	-
ROE	7.08%	8.51%	12.93%	17.60%	10.93%	9.48%	9.82%	-
YoY %	-16.80%	-34.18%	-26.53%	61.02%	15.30%	-3.46%	-	-
Horiz. %	72.10%	86.66%	131.67%	179.23%	111.30%	96.54%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	167.02	167.30	152.04	163.89	116.80	166.13	152.03	1.57%
YoY %	-0.17%	10.04%	-7.23%	40.32%	-29.69%	9.27%	-	-
Horiz. %	109.86%	110.04%	100.01%	107.80%	76.83%	109.27%	100.00%	-
EPS	14.22	16.34	23.54	27.98	15.08	19.34	18.38	-4.18%
YoY %	-12.97%	-30.59%	-15.87%	85.54%	-22.03%	5.22%	-	-
Horiz. %	77.37%	88.90%	128.07%	152.23%	82.05%	105.22%	100.00%	-
DPS	10.00	4.00	0.00	16.00	10.00	0.00	0.00	-
YoY %	150.00%	0.00%	0.00%	60.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	40.00%	0.00%	160.00%	100.00%	-	-	-
NAPS	2.00	1.92	1.82	1.59	1.38	2.04	1.8708	1.11%
YoY %	4.17%	5.49%	14.47%	15.22%	-32.35%	9.04%	-	-
Horiz. %	106.91%	102.63%	97.28%	84.99%	73.77%	109.04%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 238,970
RPS	161.91	163.79	150.76	163.13	116.70	110.78	101.30	8.12%
YoY %	-1.15%	8.64%	-7.58%	39.79%	5.34%	9.36%	-	-
Horiz. %	159.83%	161.69%	148.83%	161.04%	115.20%	109.36%	100.00%	-
EPS	13.73	16.00	23.34	27.85	15.07	12.90	12.25	1.91%
YoY %	-14.19%	-31.45%	-16.19%	84.80%	16.82%	5.31%	-	-
Horiz. %	112.08%	130.61%	190.53%	227.35%	123.02%	105.31%	100.00%	-
DPS	9.69	3.92	0.00	15.93	9.99	0.00	0.00	-
YoY %	147.19%	0.00%	0.00%	59.46%	0.00%	0.00%	-	-
Horiz. %	97.00%	39.24%	0.00%	159.46%	100.00%	-	-	-
NAPS	1.9388	1.8797	1.8047	1.5827	1.3788	1.3604	1.2465	7.63%
YoY %	3.14%	4.16%	14.03%	14.79%	1.35%	9.14%	-	-
Horiz. %	155.54%	150.80%	144.78%	126.97%	110.61%	109.14%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	1.41	1.38	2.17	1.80	1.57	2.39	1.50	-
P/RPS	0.84	0.82	1.43	1.10	1.34	1.44	0.99	-2.70%
YoY %	2.44%	-42.66%	30.00%	-17.91%	-6.94%	45.45%	-	-
Horiz. %	84.85%	82.83%	144.44%	111.11%	135.35%	145.45%	100.00%	-
P/EPS	9.95	8.45	9.22	6.43	10.41	12.36	8.16	3.35%
YoY %	17.75%	-8.35%	43.39%	-38.23%	-15.78%	51.47%	-	-
Horiz. %	121.94%	103.55%	112.99%	78.80%	127.57%	151.47%	100.00%	-
EY	10.05	11.84	10.85	15.54	9.61	8.09	12.25	-3.24%
YoY %	-15.12%	9.12%	-30.18%	61.71%	18.79%	-33.96%	-	-
Horiz. %	82.04%	96.65%	88.57%	126.86%	78.45%	66.04%	100.00%	-
DY	7.09	2.90	0.00	8.89	6.37	0.00	0.00	-
YoY %	144.48%	0.00%	0.00%	39.56%	0.00%	0.00%	-	-
Horiz. %	111.30%	45.53%	0.00%	139.56%	100.00%	-	-	-
P/NAPS	0.71	0.72	1.19	1.13	1.14	1.17	0.80	-1.96%
YoY %	-1.39%	-39.50%	5.31%	-0.88%	-2.56%	46.25%	-	-
Horiz. %	88.75%	90.00%	148.75%	141.25%	142.50%	146.25%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	22/08/07	23/08/06	22/08/05	19/08/04	21/08/03	29/08/02	14/08/01	-
Price	1.30	1.25	1.99	1.85	1.59	1.55	1.57	-
P/RPS	0.78	0.75	1.31	1.13	1.36	0.93	1.03	-4.52%
YoY %	4.00%	-42.75%	15.93%	-16.91%	46.24%	-9.71%	-	-
Horiz. %	75.73%	72.82%	127.18%	109.71%	132.04%	90.29%	100.00%	-
P/EPS	9.18	7.65	8.45	6.61	10.54	8.01	8.54	1.21%
YoY %	20.00%	-9.47%	27.84%	-37.29%	31.59%	-6.21%	-	-
Horiz. %	107.49%	89.58%	98.95%	77.40%	123.42%	93.79%	100.00%	-
EY	10.90	13.07	11.83	15.12	9.48	12.48	11.71	-1.18%
YoY %	-16.60%	10.48%	-21.76%	59.49%	-24.04%	6.58%	-	-
Horiz. %	93.08%	111.61%	101.02%	129.12%	80.96%	106.58%	100.00%	-
DY	7.69	3.20	0.00	8.65	6.29	0.00	0.00	-
YoY %	140.31%	0.00%	0.00%	37.52%	0.00%	0.00%	-	-
Horiz. %	122.26%	50.87%	0.00%	137.52%	100.00%	-	-	-
P/NAPS	0.65	0.65	1.09	1.16	1.15	0.76	0.84	-4.18%
YoY %	0.00%	-40.37%	-6.03%	0.87%	51.32%	-9.52%	-	-
Horiz. %	77.38%	77.38%	129.76%	138.10%	136.90%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos