[WTHORSE] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 15.04%
YoY- -12.16%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 468,460 408,156 415,236 403,544 388,584 358,864 417,387 8.00%
PBT 57,360 43,588 50,843 47,025 41,376 34,424 50,248 9.23%
Tax -14,084 -8,148 -9,153 -9,114 -8,422 -9,620 -6,206 72.77%
NP 43,276 35,440 41,690 37,910 32,954 24,804 44,042 -1.16%
-
NP to SH 43,276 35,440 41,690 37,910 32,954 24,804 44,042 -1.16%
-
Tax Rate 24.55% 18.69% 18.00% 19.38% 20.35% 27.95% 12.35% -
Total Cost 425,184 372,716 373,546 365,633 355,630 334,060 373,345 9.06%
-
Net Worth 519,497 521,858 517,199 464,029 465,309 465,191 474,825 6.18%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 32,468 - 16,234 15,467 23,265 - 11,637 98.31%
Div Payout % 75.03% - 38.94% 40.80% 70.60% - 26.42% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 519,497 521,858 517,199 464,029 465,309 465,191 474,825 6.18%
NOSH 231,918 231,937 231,927 232,014 232,654 232,595 232,757 -0.24%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.24% 8.68% 10.04% 9.39% 8.48% 6.91% 10.55% -
ROE 8.33% 6.79% 8.06% 8.17% 7.08% 5.33% 9.28% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 201.99 175.98 179.04 173.93 167.02 154.29 179.32 8.26%
EPS 18.66 15.28 18.11 16.40 14.22 10.68 18.99 -1.16%
DPS 14.00 0.00 7.00 6.67 10.00 0.00 5.00 98.78%
NAPS 2.24 2.25 2.23 2.00 2.00 2.00 2.04 6.43%
Adjusted Per Share Value based on latest NOSH - 231,938
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 212.94 185.53 188.74 183.43 176.63 163.12 189.72 8.00%
EPS 19.67 16.11 18.95 17.23 14.98 11.27 20.02 -1.16%
DPS 14.76 0.00 7.38 7.03 10.58 0.00 5.29 98.31%
NAPS 2.3614 2.3721 2.3509 2.1092 2.115 2.1145 2.1583 6.18%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.18 1.19 1.17 1.16 1.41 1.25 1.21 -
P/RPS 0.58 0.68 0.65 0.67 0.84 0.81 0.67 -9.17%
P/EPS 6.32 7.79 6.51 7.10 9.95 11.72 6.39 -0.73%
EY 15.81 12.84 15.36 14.09 10.05 8.53 15.64 0.72%
DY 11.86 0.00 5.98 5.75 7.09 0.00 4.13 102.16%
P/NAPS 0.53 0.53 0.52 0.58 0.71 0.63 0.59 -6.90%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 20/05/08 28/02/08 21/11/07 22/08/07 22/05/07 26/02/07 -
Price 1.16 1.29 1.21 1.20 1.30 1.50 1.42 -
P/RPS 0.57 0.73 0.68 0.69 0.78 0.97 0.79 -19.57%
P/EPS 6.22 8.44 6.73 7.34 9.18 14.07 7.50 -11.73%
EY 16.09 11.84 14.86 13.62 10.90 7.11 13.33 13.37%
DY 12.07 0.00 5.79 5.56 7.69 0.00 3.52 127.56%
P/NAPS 0.52 0.57 0.54 0.60 0.65 0.75 0.70 -17.99%

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