[WTHORSE] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 45.41%
YoY- -28.87%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 196,546 89,232 383,811 281,471 180,911 83,798 408,585 -38.68%
PBT 21,554 8,603 60,182 47,067 32,397 13,766 89,129 -61.28%
Tax -2,358 -1,077 -13,574 -6,338 -4,387 -1,356 -10,167 -62.35%
NP 19,196 7,526 46,608 40,729 28,010 12,410 78,962 -61.14%
-
NP to SH 19,196 7,526 46,608 40,729 28,010 12,410 78,962 -61.14%
-
Tax Rate 10.94% 12.52% 22.55% 13.47% 13.54% 9.85% 11.41% -
Total Cost 177,350 81,706 337,203 240,742 152,901 71,388 329,623 -33.92%
-
Net Worth 451,117 444,504 442,551 442,295 433,119 431,963 425,243 4.02%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,699 11,759 11,769 - - - 19,112 -60.85%
Div Payout % 24.48% 156.25% 25.25% - - - 24.20% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 451,117 444,504 442,551 442,295 433,119 431,963 425,243 4.02%
NOSH 234,957 235,187 235,399 236,521 237,977 238,653 238,900 -1.10%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.77% 8.43% 12.14% 14.47% 15.48% 14.81% 19.33% -
ROE 4.26% 1.69% 10.53% 9.21% 6.47% 2.87% 18.57% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 83.65 37.94 163.05 119.00 76.02 35.11 171.03 -38.00%
EPS 8.17 3.20 20.03 17.22 11.77 5.20 33.55 -61.10%
DPS 2.00 5.00 5.00 0.00 0.00 0.00 8.00 -60.41%
NAPS 1.92 1.89 1.88 1.87 1.82 1.81 1.78 5.19%
Adjusted Per Share Value based on latest NOSH - 236,412
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 89.34 40.56 174.46 127.94 82.23 38.09 185.72 -38.68%
EPS 8.73 3.42 21.19 18.51 12.73 5.64 35.89 -61.13%
DPS 2.14 5.35 5.35 0.00 0.00 0.00 8.69 -60.81%
NAPS 2.0505 2.0205 2.0116 2.0104 1.9687 1.9635 1.9329 4.02%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.38 1.44 1.53 1.89 2.17 2.34 2.52 -
P/RPS 1.65 3.80 0.94 1.59 2.85 6.66 1.47 8.02%
P/EPS 16.89 45.00 7.73 10.98 18.44 45.00 7.62 70.24%
EY 5.92 2.22 12.94 9.11 5.42 2.22 13.12 -41.25%
DY 1.45 3.47 3.27 0.00 0.00 0.00 3.17 -40.71%
P/NAPS 0.72 0.76 0.81 1.01 1.19 1.29 1.42 -36.49%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 24/05/06 21/02/06 28/11/05 22/08/05 20/05/05 22/02/05 -
Price 1.25 1.41 1.50 1.60 1.99 2.33 2.54 -
P/RPS 1.49 3.72 0.92 1.34 2.62 6.64 1.49 0.00%
P/EPS 15.30 44.06 7.58 9.29 16.91 44.81 7.68 58.52%
EY 6.54 2.27 13.20 10.76 5.91 2.23 13.01 -36.85%
DY 1.60 3.55 3.33 0.00 0.00 0.00 3.15 -36.41%
P/NAPS 0.65 0.75 0.80 0.86 1.09 1.29 1.43 -40.96%

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