[WTHORSE] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 83.2%
YoY- -18.56%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 143,816 586,038 435,882 287,155 128,659 530,041 389,215 -48.47%
PBT 16,577 48,772 39,728 28,738 15,711 71,383 50,701 -52.50%
Tax -4,101 -10,597 -9,221 -6,688 -3,675 -10,781 -11,735 -50.35%
NP 12,476 38,175 30,507 22,050 12,036 60,602 38,966 -53.16%
-
NP to SH 12,476 38,175 30,507 22,050 12,036 60,602 38,966 -53.16%
-
Tax Rate 24.74% 21.73% 23.21% 23.27% 23.39% 15.10% 23.15% -
Total Cost 131,340 547,863 405,375 265,105 116,623 469,439 350,249 -47.96%
-
Net Worth 683,427 670,064 675,380 668,390 668,411 656,770 645,984 3.82%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 22,947 11,486 - - 22,964 11,494 -
Div Payout % - 60.11% 37.65% - - 37.89% 29.50% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 683,427 670,064 675,380 668,390 668,411 656,770 645,984 3.82%
NOSH 229,338 229,473 229,721 229,687 229,694 229,640 229,887 -0.15%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.67% 6.51% 7.00% 7.68% 9.35% 11.43% 10.01% -
ROE 1.83% 5.70% 4.52% 3.30% 1.80% 9.23% 6.03% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 62.71 255.38 189.74 125.02 56.01 230.81 169.31 -48.39%
EPS 5.44 16.62 13.28 9.60 5.24 26.39 16.95 -53.09%
DPS 0.00 10.00 5.00 0.00 0.00 10.00 5.00 -
NAPS 2.98 2.92 2.94 2.91 2.91 2.86 2.81 3.98%
Adjusted Per Share Value based on latest NOSH - 229,678
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 65.37 266.38 198.13 130.53 58.48 240.93 176.92 -48.47%
EPS 5.67 17.35 13.87 10.02 5.47 27.55 17.71 -53.16%
DPS 0.00 10.43 5.22 0.00 0.00 10.44 5.22 -
NAPS 3.1065 3.0457 3.0699 3.0381 3.0382 2.9853 2.9363 3.82%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.62 1.62 1.65 1.66 1.68 1.67 1.70 -
P/RPS 2.58 0.63 0.87 1.33 3.00 0.72 1.00 88.00%
P/EPS 29.78 9.74 12.42 17.29 32.06 6.33 10.03 106.44%
EY 3.36 10.27 8.05 5.78 3.12 15.80 9.97 -51.54%
DY 0.00 6.17 3.03 0.00 0.00 5.99 2.94 -
P/NAPS 0.54 0.55 0.56 0.57 0.58 0.58 0.60 -6.77%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 21/11/12 29/08/12 17/05/12 24/02/12 18/11/11 -
Price 1.70 1.61 1.65 1.67 1.69 1.75 1.72 -
P/RPS 2.71 0.63 0.87 1.34 3.02 0.76 1.02 91.71%
P/EPS 31.25 9.68 12.42 17.40 32.25 6.63 10.15 111.49%
EY 3.20 10.33 8.05 5.75 3.10 15.08 9.85 -52.70%
DY 0.00 6.21 3.03 0.00 0.00 5.71 2.91 -
P/NAPS 0.57 0.55 0.56 0.57 0.58 0.61 0.61 -4.41%

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