[WTHORSE] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	510,266	582,380	603,896	710,998	776,018	715,064	616,484	-3.10%
YoY %	-12.38%	-3.56%	-15.06%	-8.38%	8.52%	15.99%	-	-
Horiz. %	82.77%	94.47%	97.96%	115.33%	125.88%	115.99%	100.00%	-
PBT	-42,556	1,266	39,526	55,278	87,536	80,514	73,006	-
YoY %	-3,461.45%	-96.80%	-28.50%	-36.85%	8.72%	10.28%	-	-
Horiz. %	-58.29%	1.73%	54.14%	75.72%	119.90%	110.28%	100.00%	-
Tax	5,306	-996	-9,020	-12,780	-21,208	-22,174	-17,450	-
YoY %	632.73%	88.96%	29.42%	39.74%	4.36%	-27.07%	-	-
Horiz. %	-30.41%	5.71%	51.69%	73.24%	121.54%	127.07%	100.00%	-
NP	-37,250	270	30,506	42,498	66,328	58,340	55,556	-
YoY %	-13,896.30%	-99.11%	-28.22%	-35.93%	13.69%	5.01%	-	-
Horiz. %	-67.05%	0.49%	54.91%	76.50%	119.39%	105.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-37,250	270	30,506	42,498	66,328	58,340	55,556	-
YoY %	-13,896.30%	-99.11%	-28.22%	-35.93%	13.69%	5.01%	-	-
Horiz. %	-67.05%	0.49%	54.91%	76.50%	119.39%	105.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	78.67%	22.82%	23.12%	24.23%	27.54%	23.90%	-
YoY %	-	244.74%	-1.30%	-4.58%	-12.02%	15.23%	-	-
Horiz. %	-	329.16%	95.48%	96.74%	101.38%	115.23%	100.00%	-
Total Cost	547,516	582,110	573,390	668,500	709,690	656,724	560,928	-0.40%
YoY %	-5.94%	1.52%	-14.23%	-5.80%	8.07%	17.08%	-	-
Horiz. %	97.61%	103.78%	102.22%	119.18%	126.52%	117.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	687,002	777,600	771,736	771,021	761,441	717,783	685,848	0.02%
YoY %	-11.65%	0.76%	0.09%	1.26%	6.08%	4.66%	-	-
Horiz. %	100.17%	113.38%	112.52%	112.42%	111.02%	104.66%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	687,002	777,600	771,736	771,021	761,441	717,783	685,848	0.02%
YoY %	-11.65%	0.76%	0.09%	1.26%	6.08%	4.66%	-	-
Horiz. %	100.17%	113.38%	112.52%	112.42%	111.02%	104.66%	100.00%	-
NOSH	240,000	240,000	240,000	229,470	229,349	229,323	229,380	0.75%
YoY %	0.00%	0.00%	4.59%	0.05%	0.01%	-0.02%	-	-
Horiz. %	104.63%	104.63%	104.63%	100.04%	99.99%	99.98%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-7.30%	0.05%	5.05%	5.98%	8.55%	8.16%	9.01%	-
YoY %	-14,700.00%	-99.01%	-15.55%	-30.06%	4.78%	-9.43%	-	-
Horiz. %	-81.02%	0.55%	56.05%	66.37%	94.89%	90.57%	100.00%	-
ROE	-5.42%	0.03%	3.95%	5.51%	8.71%	8.13%	8.10%	-
YoY %	-18,166.67%	-99.24%	-28.31%	-36.74%	7.13%	0.37%	-	-
Horiz. %	-66.91%	0.37%	48.77%	68.02%	107.53%	100.37%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	223.57	242.66	263.71	309.84	338.36	311.81	268.76	-3.02%
YoY %	-7.87%	-7.98%	-14.89%	-8.43%	8.51%	16.02%	-	-
Horiz. %	83.19%	90.29%	98.12%	115.29%	125.90%	116.02%	100.00%	-
EPS	-16.32	0.12	13.32	18.52	28.92	25.44	24.22	-
YoY %	-13,700.00%	-99.10%	-28.08%	-35.96%	13.68%	5.04%	-	-
Horiz. %	-67.38%	0.50%	55.00%	76.47%	119.41%	105.04%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.01	3.24	3.37	3.36	3.32	3.13	2.99	0.11%
YoY %	-7.10%	-3.86%	0.30%	1.20%	6.07%	4.68%	-	-
Horiz. %	100.67%	108.36%	112.71%	112.37%	111.04%	104.68%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 229,942
RPS	212.61	242.66	251.62	296.25	323.34	297.94	256.87	-3.10%
YoY %	-12.38%	-3.56%	-15.06%	-8.38%	8.53%	15.99%	-	-
Horiz. %	82.77%	94.47%	97.96%	115.33%	125.88%	115.99%	100.00%	-
EPS	-15.52	0.12	12.71	17.71	27.64	24.31	23.15	-
YoY %	-13,033.33%	-99.06%	-28.23%	-35.93%	13.70%	5.01%	-	-
Horiz. %	-67.04%	0.52%	54.90%	76.50%	119.40%	105.01%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.8625	3.24	3.2156	3.2126	3.1727	2.9908	2.8577	0.02%
YoY %	-11.65%	0.76%	0.09%	1.26%	6.08%	4.66%	-	-
Horiz. %	100.17%	113.38%	112.52%	112.42%	111.02%	104.66%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.19	1.85	1.98	2.15	2.40	2.24	1.71	-
P/RPS	0.53	0.76	0.75	0.69	0.71	0.72	0.64	-3.09%
YoY %	-30.26%	1.33%	8.70%	-2.82%	-1.39%	12.50%	-	-
Horiz. %	82.81%	118.75%	117.19%	107.81%	110.94%	112.50%	100.00%	-
P/EPS	-7.29	1,644.44	14.86	11.61	8.30	8.81	7.06	-
YoY %	-100.44%	10,966.22%	27.99%	39.88%	-5.79%	24.79%	-	-
Horiz. %	-103.26%	23,292.35%	210.48%	164.45%	117.56%	124.79%	100.00%	-
EY	-13.71	0.06	6.73	8.61	12.05	11.36	14.16	-
YoY %	-22,950.00%	-99.11%	-21.84%	-28.55%	6.07%	-19.77%	-	-
Horiz. %	-96.82%	0.42%	47.53%	60.81%	85.10%	80.23%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.40	0.57	0.59	0.64	0.72	0.72	0.57	-5.72%
YoY %	-29.82%	-3.39%	-7.81%	-11.11%	0.00%	26.32%	-	-
Horiz. %	70.18%	100.00%	103.51%	112.28%	126.32%	126.32%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	23/08/19	23/08/18	24/08/17	16/08/16	26/08/15	28/08/14	23/08/13	-
Price	1.15	1.75	1.97	2.16	2.20	2.25	1.68	-
P/RPS	0.51	0.72	0.75	0.70	0.65	0.72	0.63	-3.45%
YoY %	-29.17%	-4.00%	7.14%	7.69%	-9.72%	14.29%	-	-
Horiz. %	80.95%	114.29%	119.05%	111.11%	103.17%	114.29%	100.00%	-
P/EPS	-7.05	1,555.56	14.79	11.66	7.61	8.84	6.94	-
YoY %	-100.45%	10,417.65%	26.84%	53.22%	-13.91%	27.38%	-	-
Horiz. %	-101.59%	22,414.41%	213.11%	168.01%	109.65%	127.38%	100.00%	-
EY	-14.19	0.06	6.76	8.57	13.15	11.31	14.42	-
YoY %	-23,750.00%	-99.11%	-21.12%	-34.83%	16.27%	-21.57%	-	-
Horiz. %	-98.40%	0.42%	46.88%	59.43%	91.19%	78.43%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.38	0.54	0.58	0.64	0.66	0.72	0.56	-6.25%
YoY %	-29.63%	-6.90%	-9.38%	-3.03%	-8.33%	28.57%	-	-
Horiz. %	67.86%	96.43%	103.57%	114.29%	117.86%	128.57%	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