[WTHORSE] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 17.61%
YoY- -3.64%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 509,478 461,848 480,488 457,322 437,120 404,020 481,996 3.77%
PBT 77,264 65,876 79,355 64,257 54,464 44,752 68,069 8.83%
Tax -18,042 -16,108 -18,841 -14,214 -11,914 -9,260 -15,900 8.81%
NP 59,222 49,768 60,514 50,042 42,550 35,492 52,169 8.84%
-
NP to SH 59,222 49,768 60,514 50,042 42,550 35,492 52,169 8.84%
-
Tax Rate 23.35% 24.45% 23.74% 22.12% 21.88% 20.69% 23.36% -
Total Cost 450,256 412,080 419,974 407,280 394,570 368,528 429,827 3.15%
-
Net Worth 600,036 593,352 581,860 570,339 554,300 556,286 547,924 6.26%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 22,998 36,796 - - 16,115 -
Div Payout % - - 38.01% 73.53% - - 30.89% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 600,036 593,352 581,860 570,339 554,300 556,286 547,924 6.26%
NOSH 229,899 229,981 229,984 229,975 230,000 229,870 230,220 -0.09%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.62% 10.78% 12.59% 10.94% 9.73% 8.78% 10.82% -
ROE 9.87% 8.39% 10.40% 8.77% 7.68% 6.38% 9.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 221.61 200.82 208.92 198.86 190.05 175.76 209.36 3.87%
EPS 25.76 21.64 26.32 21.76 18.50 15.44 22.69 8.85%
DPS 0.00 0.00 10.00 16.00 0.00 0.00 7.00 -
NAPS 2.61 2.58 2.53 2.48 2.41 2.42 2.38 6.36%
Adjusted Per Share Value based on latest NOSH - 229,929
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 231.58 209.93 218.40 207.87 198.69 183.65 219.09 3.77%
EPS 26.92 22.62 27.51 22.75 19.34 16.13 23.71 8.85%
DPS 0.00 0.00 10.45 16.73 0.00 0.00 7.33 -
NAPS 2.7274 2.6971 2.6448 2.5925 2.5195 2.5286 2.4906 6.25%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.50 1.44 1.38 1.34 1.25 1.10 1.06 -
P/RPS 0.68 0.72 0.66 0.67 0.66 0.63 0.51 21.20%
P/EPS 5.82 6.65 5.24 6.16 6.76 7.12 4.68 15.68%
EY 17.17 15.03 19.07 16.24 14.80 14.04 21.38 -13.63%
DY 0.00 0.00 7.25 11.94 0.00 0.00 6.60 -
P/NAPS 0.57 0.56 0.55 0.54 0.52 0.45 0.45 17.11%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 12/05/10 25/02/10 18/11/09 20/08/09 19/05/09 19/02/09 -
Price 1.59 1.54 1.40 1.33 1.31 1.26 1.11 -
P/RPS 0.72 0.77 0.67 0.67 0.69 0.72 0.53 22.72%
P/EPS 6.17 7.12 5.32 6.11 7.08 8.16 4.90 16.65%
EY 16.20 14.05 18.79 16.36 14.12 12.25 20.41 -14.30%
DY 0.00 0.00 7.14 12.03 0.00 0.00 6.31 -
P/NAPS 0.61 0.60 0.55 0.54 0.54 0.52 0.47 19.04%

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