[WTHORSE] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 72.56%
YoY- -12.16%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 234,230 102,039 415,236 302,658 194,292 89,716 417,387 -31.98%
PBT 28,680 10,897 50,843 35,269 20,688 8,606 50,248 -31.21%
Tax -7,042 -2,037 -9,153 -6,836 -4,211 -2,405 -6,206 8.79%
NP 21,638 8,860 41,690 28,433 16,477 6,201 44,042 -37.76%
-
NP to SH 21,638 8,860 41,690 28,433 16,477 6,201 44,042 -37.76%
-
Tax Rate 24.55% 18.69% 18.00% 19.38% 20.35% 27.95% 12.35% -
Total Cost 212,592 93,179 373,546 274,225 177,815 83,515 373,345 -31.32%
-
Net Worth 519,497 521,858 517,199 464,029 465,309 465,191 474,825 6.18%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 16,234 - 16,234 11,600 11,632 - 11,637 24.87%
Div Payout % 75.03% - 38.94% 40.80% 70.60% - 26.42% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 519,497 521,858 517,199 464,029 465,309 465,191 474,825 6.18%
NOSH 231,918 231,937 231,927 232,014 232,654 232,595 232,757 -0.24%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.24% 8.68% 10.04% 9.39% 8.48% 6.91% 10.55% -
ROE 4.17% 1.70% 8.06% 6.13% 3.54% 1.33% 9.28% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 101.00 43.99 179.04 130.45 83.51 38.57 179.32 -31.82%
EPS 9.33 3.82 18.11 12.30 7.11 2.67 18.99 -37.76%
DPS 7.00 0.00 7.00 5.00 5.00 0.00 5.00 25.17%
NAPS 2.24 2.25 2.23 2.00 2.00 2.00 2.04 6.43%
Adjusted Per Share Value based on latest NOSH - 231,938
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 97.60 42.52 173.02 126.11 80.96 37.38 173.91 -31.98%
EPS 9.02 3.69 17.37 11.85 6.87 2.58 18.35 -37.74%
DPS 6.76 0.00 6.76 4.83 4.85 0.00 4.85 24.80%
NAPS 2.1646 2.1744 2.155 1.9335 1.9388 1.9383 1.9784 6.18%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.18 1.19 1.17 1.16 1.41 1.25 1.21 -
P/RPS 1.17 2.70 0.65 0.89 1.69 3.24 0.67 45.06%
P/EPS 12.65 31.15 6.51 9.47 19.91 46.89 6.39 57.72%
EY 7.91 3.21 15.36 10.56 5.02 2.13 15.64 -36.54%
DY 5.93 0.00 5.98 4.31 3.55 0.00 4.13 27.30%
P/NAPS 0.53 0.53 0.52 0.58 0.71 0.63 0.59 -6.90%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 20/05/08 28/02/08 21/11/07 22/08/07 22/05/07 26/02/07 -
Price 1.16 1.29 1.21 1.20 1.30 1.50 1.42 -
P/RPS 1.15 2.93 0.68 0.92 1.56 3.89 0.79 28.47%
P/EPS 12.43 33.77 6.73 9.79 18.36 56.26 7.50 40.08%
EY 8.04 2.96 14.86 10.21 5.45 1.78 13.33 -28.63%
DY 6.03 0.00 5.79 4.17 3.85 0.00 3.52 43.21%
P/NAPS 0.52 0.57 0.54 0.60 0.65 0.75 0.70 -17.99%

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