[WTHORSE] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 10.89%
YoY- 31.23%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 516,194 473,396 530,363 525,434 509,478 461,848 480,488 4.90%
PBT 70,346 67,304 83,325 84,636 77,264 65,876 79,355 -7.73%
Tax -16,194 -15,468 -17,872 -18,962 -18,042 -16,108 -18,841 -9.62%
NP 54,152 51,836 65,453 65,673 59,222 49,768 60,514 -7.15%
-
NP to SH 54,152 51,836 65,453 65,673 59,222 49,768 60,514 -7.15%
-
Tax Rate 23.02% 22.98% 21.45% 22.40% 23.35% 24.45% 23.74% -
Total Cost 462,042 421,560 464,910 459,761 450,256 412,080 419,974 6.58%
-
Net Worth 634,378 631,866 618,664 618,561 600,036 593,352 581,860 5.94%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 27,598 21,461 - - 22,998 -
Div Payout % - - 42.17% 32.68% - - 38.01% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 634,378 631,866 618,664 618,561 600,036 593,352 581,860 5.94%
NOSH 229,847 229,769 229,986 229,948 229,899 229,981 229,984 -0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.49% 10.95% 12.34% 12.50% 11.62% 10.78% 12.59% -
ROE 8.54% 8.20% 10.58% 10.62% 9.87% 8.39% 10.40% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 224.58 206.03 230.61 228.50 221.61 200.82 208.92 4.95%
EPS 23.56 22.56 28.50 28.56 25.76 21.64 26.32 -7.13%
DPS 0.00 0.00 12.00 9.33 0.00 0.00 10.00 -
NAPS 2.76 2.75 2.69 2.69 2.61 2.58 2.53 5.98%
Adjusted Per Share Value based on latest NOSH - 230,023
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 234.63 215.18 241.07 238.83 231.58 209.93 218.40 4.90%
EPS 24.61 23.56 29.75 29.85 26.92 22.62 27.51 -7.17%
DPS 0.00 0.00 12.54 9.76 0.00 0.00 10.45 -
NAPS 2.8835 2.8721 2.8121 2.8116 2.7274 2.6971 2.6448 5.94%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.88 1.94 2.10 1.71 1.50 1.44 1.38 -
P/RPS 0.84 0.94 0.91 0.75 0.68 0.72 0.66 17.49%
P/EPS 7.98 8.60 7.38 5.99 5.82 6.65 5.24 32.46%
EY 12.53 11.63 13.55 16.70 17.17 15.03 19.07 -24.47%
DY 0.00 0.00 5.71 5.46 0.00 0.00 7.25 -
P/NAPS 0.68 0.71 0.78 0.64 0.57 0.56 0.55 15.23%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 20/05/11 24/02/11 25/11/10 19/08/10 12/05/10 25/02/10 -
Price 1.75 1.99 1.93 1.80 1.59 1.54 1.40 -
P/RPS 0.78 0.97 0.84 0.79 0.72 0.77 0.67 10.69%
P/EPS 7.43 8.82 6.78 6.30 6.17 7.12 5.32 25.02%
EY 13.46 11.34 14.75 15.87 16.20 14.05 18.79 -19.98%
DY 0.00 0.00 6.22 5.19 0.00 0.00 7.14 -
P/NAPS 0.63 0.72 0.72 0.67 0.61 0.60 0.55 9.50%

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