[WTHORSE] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -31.97%
YoY- 0.15%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 480,488 457,322 437,120 404,020 481,996 491,642 468,460 1.69%
PBT 79,355 64,257 54,464 44,752 68,069 69,290 57,360 24.08%
Tax -18,841 -14,214 -11,914 -9,260 -15,900 -17,357 -14,084 21.34%
NP 60,514 50,042 42,550 35,492 52,169 51,933 43,276 24.97%
-
NP to SH 60,514 50,042 42,550 35,492 52,169 51,933 43,276 24.97%
-
Tax Rate 23.74% 22.12% 21.88% 20.69% 23.36% 25.05% 24.55% -
Total Cost 419,974 407,280 394,570 368,528 429,827 439,709 425,184 -0.81%
-
Net Worth 581,860 570,339 554,300 556,286 547,924 536,284 519,497 7.82%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 22,998 36,796 - - 16,115 21,574 32,468 -20.48%
Div Payout % 38.01% 73.53% - - 30.89% 41.54% 75.03% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 581,860 570,339 554,300 556,286 547,924 536,284 519,497 7.82%
NOSH 229,984 229,975 230,000 229,870 230,220 231,157 231,918 -0.55%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.59% 10.94% 9.73% 8.78% 10.82% 10.56% 9.24% -
ROE 10.40% 8.77% 7.68% 6.38% 9.52% 9.68% 8.33% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 208.92 198.86 190.05 175.76 209.36 212.69 201.99 2.26%
EPS 26.32 21.76 18.50 15.44 22.69 22.47 18.66 25.69%
DPS 10.00 16.00 0.00 0.00 7.00 9.33 14.00 -20.04%
NAPS 2.53 2.48 2.41 2.42 2.38 2.32 2.24 8.43%
Adjusted Per Share Value based on latest NOSH - 229,870
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 218.40 207.87 198.69 183.65 219.09 223.47 212.94 1.69%
EPS 27.51 22.75 19.34 16.13 23.71 23.61 19.67 24.98%
DPS 10.45 16.73 0.00 0.00 7.33 9.81 14.76 -20.51%
NAPS 2.6448 2.5925 2.5195 2.5286 2.4906 2.4377 2.3614 7.82%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.38 1.34 1.25 1.10 1.06 1.06 1.18 -
P/RPS 0.66 0.67 0.66 0.63 0.51 0.50 0.58 8.97%
P/EPS 5.24 6.16 6.76 7.12 4.68 4.72 6.32 -11.71%
EY 19.07 16.24 14.80 14.04 21.38 21.19 15.81 13.27%
DY 7.25 11.94 0.00 0.00 6.60 8.81 11.86 -27.90%
P/NAPS 0.55 0.54 0.52 0.45 0.45 0.46 0.53 2.49%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 18/11/09 20/08/09 19/05/09 19/02/09 19/11/08 22/08/08 -
Price 1.40 1.33 1.31 1.26 1.11 1.05 1.16 -
P/RPS 0.67 0.67 0.69 0.72 0.53 0.49 0.57 11.34%
P/EPS 5.32 6.11 7.08 8.16 4.90 4.67 6.22 -9.86%
EY 18.79 16.36 14.12 12.25 20.41 21.40 16.09 10.86%
DY 7.14 12.03 0.00 0.00 6.31 8.89 12.07 -29.46%
P/NAPS 0.55 0.54 0.54 0.52 0.47 0.45 0.52 3.79%

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