[WTHORSE] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 12.41%
YoY- -20.53%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 388,584 358,864 417,387 411,781 393,092 356,928 383,811 0.82%
PBT 41,376 34,424 50,248 48,096 43,108 34,412 60,182 -22.15%
Tax -8,422 -9,620 -6,206 -4,938 -4,716 -4,308 -13,574 -27.31%
NP 32,954 24,804 44,042 43,157 38,392 30,104 46,608 -20.68%
-
NP to SH 32,954 24,804 44,042 43,157 38,392 30,104 46,608 -20.68%
-
Tax Rate 20.35% 27.95% 12.35% 10.27% 10.94% 12.52% 22.55% -
Total Cost 355,630 334,060 373,345 368,624 354,700 326,824 337,203 3.62%
-
Net Worth 465,309 465,191 474,825 461,401 451,117 444,504 442,551 3.40%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 23,265 - 11,637 6,214 9,398 47,037 11,769 57.70%
Div Payout % 70.60% - 26.42% 14.40% 24.48% 156.25% 25.25% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 465,309 465,191 474,825 461,401 451,117 444,504 442,551 3.40%
NOSH 232,654 232,595 232,757 233,030 234,957 235,187 235,399 -0.78%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.48% 6.91% 10.55% 10.48% 9.77% 8.43% 12.14% -
ROE 7.08% 5.33% 9.28% 9.35% 8.51% 6.77% 10.53% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 167.02 154.29 179.32 176.71 167.30 151.76 163.05 1.62%
EPS 14.22 10.68 18.99 18.52 16.34 12.80 20.03 -20.46%
DPS 10.00 0.00 5.00 2.67 4.00 20.00 5.00 58.94%
NAPS 2.00 2.00 2.04 1.98 1.92 1.89 1.88 4.22%
Adjusted Per Share Value based on latest NOSH - 233,132
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 176.63 163.12 189.72 187.17 178.68 162.24 174.46 0.82%
EPS 14.98 11.27 20.02 19.62 17.45 13.68 21.19 -20.69%
DPS 10.58 0.00 5.29 2.82 4.27 21.38 5.35 57.74%
NAPS 2.115 2.1145 2.1583 2.0973 2.0505 2.0205 2.0116 3.40%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.41 1.25 1.21 1.17 1.38 1.44 1.53 -
P/RPS 0.84 0.81 0.67 0.66 0.82 0.95 0.94 -7.24%
P/EPS 9.95 11.72 6.39 6.32 8.45 11.25 7.73 18.38%
EY 10.05 8.53 15.64 15.83 11.84 8.89 12.94 -15.54%
DY 7.09 0.00 4.13 2.28 2.90 13.89 3.27 67.75%
P/NAPS 0.71 0.63 0.59 0.59 0.72 0.76 0.81 -8.43%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 22/05/07 26/02/07 22/11/06 23/08/06 24/05/06 21/02/06 -
Price 1.30 1.50 1.42 1.25 1.25 1.41 1.50 -
P/RPS 0.78 0.97 0.79 0.71 0.75 0.93 0.92 -10.44%
P/EPS 9.18 14.07 7.50 6.75 7.65 11.02 7.58 13.65%
EY 10.90 7.11 13.33 14.82 13.07 9.08 13.20 -12.01%
DY 7.69 0.00 3.52 2.13 3.20 14.18 3.33 74.97%
P/NAPS 0.65 0.75 0.70 0.63 0.65 0.75 0.80 -12.96%

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