[WTHORSE] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -3.06%
YoY- -28.87%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 393,092 356,928 383,811 375,294 361,822 335,192 408,585 -2.55%
PBT 43,108 34,412 60,182 62,756 64,794 55,064 89,129 -38.46%
Tax -4,716 -4,308 -13,574 -8,450 -8,774 -5,424 -10,167 -40.16%
NP 38,392 30,104 46,608 54,305 56,020 49,640 78,962 -38.24%
-
NP to SH 38,392 30,104 46,608 54,305 56,020 49,640 78,962 -38.24%
-
Tax Rate 10.94% 12.52% 22.55% 13.46% 13.54% 9.85% 11.41% -
Total Cost 354,700 326,824 337,203 320,989 305,802 285,552 329,623 5.02%
-
Net Worth 451,117 444,504 442,551 442,295 433,119 431,963 425,243 4.02%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 9,398 47,037 11,769 - - - 19,112 -37.78%
Div Payout % 24.48% 156.25% 25.25% - - - 24.20% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 451,117 444,504 442,551 442,295 433,119 431,963 425,243 4.02%
NOSH 234,957 235,187 235,399 236,521 237,977 238,653 238,900 -1.10%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.77% 8.43% 12.14% 14.47% 15.48% 14.81% 19.33% -
ROE 8.51% 6.77% 10.53% 12.28% 12.93% 11.49% 18.57% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 167.30 151.76 163.05 158.67 152.04 140.45 171.03 -1.46%
EPS 16.34 12.80 20.03 22.96 23.54 20.80 33.55 -38.17%
DPS 4.00 20.00 5.00 0.00 0.00 0.00 8.00 -37.08%
NAPS 1.92 1.89 1.88 1.87 1.82 1.81 1.78 5.19%
Adjusted Per Share Value based on latest NOSH - 236,412
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 178.68 162.24 174.46 170.59 164.46 152.36 185.72 -2.55%
EPS 17.45 13.68 21.19 24.68 25.46 22.56 35.89 -38.24%
DPS 4.27 21.38 5.35 0.00 0.00 0.00 8.69 -37.81%
NAPS 2.0505 2.0205 2.0116 2.0104 1.9687 1.9635 1.9329 4.02%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.38 1.44 1.53 1.89 2.17 2.34 2.52 -
P/RPS 0.82 0.95 0.94 1.19 1.43 1.67 1.47 -32.30%
P/EPS 8.45 11.25 7.73 8.23 9.22 11.25 7.62 7.15%
EY 11.84 8.89 12.94 12.15 10.85 8.89 13.12 -6.63%
DY 2.90 13.89 3.27 0.00 0.00 0.00 3.17 -5.77%
P/NAPS 0.72 0.76 0.81 1.01 1.19 1.29 1.42 -36.49%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 24/05/06 21/02/06 28/11/05 22/08/05 20/05/05 22/02/05 -
Price 1.25 1.41 1.50 1.60 1.99 2.33 2.54 -
P/RPS 0.75 0.93 0.92 1.01 1.31 1.66 1.49 -36.80%
P/EPS 7.65 11.02 7.58 6.97 8.45 11.20 7.68 -0.26%
EY 13.07 9.08 13.20 14.35 11.83 8.93 13.01 0.30%
DY 3.20 14.18 3.33 0.00 0.00 0.00 3.15 1.05%
P/NAPS 0.65 0.75 0.80 0.86 1.09 1.29 1.43 -40.96%

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
Post a Comment