[WTHORSE] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 9.97%
YoY- -5.34%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 491,642 468,460 408,156 415,236 403,544 388,584 358,864 23.28%
PBT 69,290 57,360 43,588 50,843 47,025 41,376 34,424 59.21%
Tax -17,357 -14,084 -8,148 -9,153 -9,114 -8,422 -9,620 48.04%
NP 51,933 43,276 35,440 41,690 37,910 32,954 24,804 63.44%
-
NP to SH 51,933 43,276 35,440 41,690 37,910 32,954 24,804 63.44%
-
Tax Rate 25.05% 24.55% 18.69% 18.00% 19.38% 20.35% 27.95% -
Total Cost 439,709 425,184 372,716 373,546 365,633 355,630 334,060 20.04%
-
Net Worth 536,284 519,497 521,858 517,199 464,029 465,309 465,191 9.91%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 21,574 32,468 - 16,234 15,467 23,265 - -
Div Payout % 41.54% 75.03% - 38.94% 40.80% 70.60% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 536,284 519,497 521,858 517,199 464,029 465,309 465,191 9.91%
NOSH 231,157 231,918 231,937 231,927 232,014 232,654 232,595 -0.41%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.56% 9.24% 8.68% 10.04% 9.39% 8.48% 6.91% -
ROE 9.68% 8.33% 6.79% 8.06% 8.17% 7.08% 5.33% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 212.69 201.99 175.98 179.04 173.93 167.02 154.29 23.79%
EPS 22.47 18.66 15.28 18.11 16.40 14.22 10.68 63.97%
DPS 9.33 14.00 0.00 7.00 6.67 10.00 0.00 -
NAPS 2.32 2.24 2.25 2.23 2.00 2.00 2.00 10.37%
Adjusted Per Share Value based on latest NOSH - 232,085
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 204.85 195.19 170.07 173.02 168.14 161.91 149.53 23.27%
EPS 21.64 18.03 14.77 17.37 15.80 13.73 10.34 63.39%
DPS 8.99 13.53 0.00 6.76 6.44 9.69 0.00 -
NAPS 2.2345 2.1646 2.1744 2.155 1.9335 1.9388 1.9383 9.91%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.06 1.18 1.19 1.17 1.16 1.41 1.25 -
P/RPS 0.50 0.58 0.68 0.65 0.67 0.84 0.81 -27.43%
P/EPS 4.72 6.32 7.79 6.51 7.10 9.95 11.72 -45.37%
EY 21.19 15.81 12.84 15.36 14.09 10.05 8.53 83.11%
DY 8.81 11.86 0.00 5.98 5.75 7.09 0.00 -
P/NAPS 0.46 0.53 0.53 0.52 0.58 0.71 0.63 -18.86%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 22/08/08 20/05/08 28/02/08 21/11/07 22/08/07 22/05/07 -
Price 1.05 1.16 1.29 1.21 1.20 1.30 1.50 -
P/RPS 0.49 0.57 0.73 0.68 0.69 0.78 0.97 -36.49%
P/EPS 4.67 6.22 8.44 6.73 7.34 9.18 14.07 -51.96%
EY 21.40 16.09 11.84 14.86 13.62 10.90 7.11 108.04%
DY 8.89 12.07 0.00 5.79 5.56 7.69 0.00 -
P/NAPS 0.45 0.52 0.57 0.54 0.60 0.65 0.75 -28.79%

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