[WTHORSE] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 20.0%
YoY- 36.99%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 437,120 404,020 481,996 491,642 468,460 408,156 415,236 3.48%
PBT 54,464 44,752 68,069 69,290 57,360 43,588 50,843 4.69%
Tax -11,914 -9,260 -15,900 -17,357 -14,084 -8,148 -9,153 19.23%
NP 42,550 35,492 52,169 51,933 43,276 35,440 41,690 1.37%
-
NP to SH 42,550 35,492 52,169 51,933 43,276 35,440 41,690 1.37%
-
Tax Rate 21.88% 20.69% 23.36% 25.05% 24.55% 18.69% 18.00% -
Total Cost 394,570 368,528 429,827 439,709 425,184 372,716 373,546 3.72%
-
Net Worth 554,300 556,286 547,924 536,284 519,497 521,858 517,199 4.73%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 16,115 21,574 32,468 - 16,234 -
Div Payout % - - 30.89% 41.54% 75.03% - 38.94% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 554,300 556,286 547,924 536,284 519,497 521,858 517,199 4.73%
NOSH 230,000 229,870 230,220 231,157 231,918 231,937 231,927 -0.55%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.73% 8.78% 10.82% 10.56% 9.24% 8.68% 10.04% -
ROE 7.68% 6.38% 9.52% 9.68% 8.33% 6.79% 8.06% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 190.05 175.76 209.36 212.69 201.99 175.98 179.04 4.06%
EPS 18.50 15.44 22.69 22.47 18.66 15.28 18.11 1.43%
DPS 0.00 0.00 7.00 9.33 14.00 0.00 7.00 -
NAPS 2.41 2.42 2.38 2.32 2.24 2.25 2.23 5.31%
Adjusted Per Share Value based on latest NOSH - 231,313
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 182.13 168.34 200.83 204.85 195.19 170.07 173.02 3.48%
EPS 17.73 14.79 21.74 21.64 18.03 14.77 17.37 1.37%
DPS 0.00 0.00 6.71 8.99 13.53 0.00 6.76 -
NAPS 2.3096 2.3179 2.283 2.2345 2.1646 2.1744 2.155 4.73%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.25 1.10 1.06 1.06 1.18 1.19 1.17 -
P/RPS 0.66 0.63 0.51 0.50 0.58 0.68 0.65 1.02%
P/EPS 6.76 7.12 4.68 4.72 6.32 7.79 6.51 2.54%
EY 14.80 14.04 21.38 21.19 15.81 12.84 15.36 -2.44%
DY 0.00 0.00 6.60 8.81 11.86 0.00 5.98 -
P/NAPS 0.52 0.45 0.45 0.46 0.53 0.53 0.52 0.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 19/05/09 19/02/09 19/11/08 22/08/08 20/05/08 28/02/08 -
Price 1.31 1.26 1.11 1.05 1.16 1.29 1.21 -
P/RPS 0.69 0.72 0.53 0.49 0.57 0.73 0.68 0.97%
P/EPS 7.08 8.16 4.90 4.67 6.22 8.44 6.73 3.44%
EY 14.12 12.25 20.41 21.40 16.09 11.84 14.86 -3.35%
DY 0.00 0.00 6.31 8.89 12.07 0.00 5.79 -
P/NAPS 0.54 0.52 0.47 0.45 0.52 0.57 0.54 0.00%

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
Post a Comment