[WTHORSE] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -20.8%
YoY- 4.16%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 530,041 518,953 516,194 473,396 530,363 525,434 509,478 2.66%
PBT 71,383 67,601 70,346 67,304 83,325 84,636 77,264 -5.12%
Tax -10,781 -15,646 -16,194 -15,468 -17,872 -18,962 -18,042 -28.98%
NP 60,602 51,954 54,152 51,836 65,453 65,673 59,222 1.54%
-
NP to SH 60,602 51,954 54,152 51,836 65,453 65,673 59,222 1.54%
-
Tax Rate 15.10% 23.14% 23.02% 22.98% 21.45% 22.40% 23.35% -
Total Cost 469,439 466,998 462,042 421,560 464,910 459,761 450,256 2.81%
-
Net Worth 656,770 645,984 634,378 631,866 618,664 618,561 600,036 6.19%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 22,964 15,325 - - 27,598 21,461 - -
Div Payout % 37.89% 29.50% - - 42.17% 32.68% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 656,770 645,984 634,378 631,866 618,664 618,561 600,036 6.19%
NOSH 229,640 229,887 229,847 229,769 229,986 229,948 229,899 -0.07%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.43% 10.01% 10.49% 10.95% 12.34% 12.50% 11.62% -
ROE 9.23% 8.04% 8.54% 8.20% 10.58% 10.62% 9.87% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 230.81 225.74 224.58 206.03 230.61 228.50 221.61 2.74%
EPS 26.39 22.60 23.56 22.56 28.50 28.56 25.76 1.61%
DPS 10.00 6.67 0.00 0.00 12.00 9.33 0.00 -
NAPS 2.86 2.81 2.76 2.75 2.69 2.69 2.61 6.27%
Adjusted Per Share Value based on latest NOSH - 229,769
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 220.85 216.23 215.08 197.25 220.98 218.93 212.28 2.66%
EPS 25.25 21.65 22.56 21.60 27.27 27.36 24.68 1.52%
DPS 9.57 6.39 0.00 0.00 11.50 8.94 0.00 -
NAPS 2.7365 2.6916 2.6432 2.6328 2.5778 2.5773 2.5002 6.18%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.67 1.70 1.88 1.94 2.10 1.71 1.50 -
P/RPS 0.72 0.75 0.84 0.94 0.91 0.75 0.68 3.87%
P/EPS 6.33 7.52 7.98 8.60 7.38 5.99 5.82 5.74%
EY 15.80 13.29 12.53 11.63 13.55 16.70 17.17 -5.37%
DY 5.99 3.92 0.00 0.00 5.71 5.46 0.00 -
P/NAPS 0.58 0.60 0.68 0.71 0.78 0.64 0.57 1.16%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 18/11/11 19/08/11 20/05/11 24/02/11 25/11/10 19/08/10 -
Price 1.75 1.72 1.75 1.99 1.93 1.80 1.59 -
P/RPS 0.76 0.76 0.78 0.97 0.84 0.79 0.72 3.66%
P/EPS 6.63 7.61 7.43 8.82 6.78 6.30 6.17 4.89%
EY 15.08 13.14 13.46 11.34 14.75 15.87 16.20 -4.65%
DY 5.71 3.88 0.00 0.00 6.22 5.19 0.00 -
P/NAPS 0.61 0.61 0.63 0.72 0.72 0.67 0.61 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