[WTHORSE] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 76.41%
YoY- -3.64%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 254,739 115,462 480,488 342,992 218,560 101,005 481,996 -34.70%
PBT 38,632 16,469 79,355 48,193 27,232 11,188 68,069 -31.52%
Tax -9,021 -4,027 -18,841 -10,661 -5,957 -2,315 -15,900 -31.53%
NP 29,611 12,442 60,514 37,532 21,275 8,873 52,169 -31.51%
-
NP to SH 29,611 12,442 60,514 37,532 21,275 8,873 52,169 -31.51%
-
Tax Rate 23.35% 24.45% 23.74% 22.12% 21.88% 20.69% 23.36% -
Total Cost 225,128 103,020 419,974 305,460 197,285 92,132 429,827 -35.10%
-
Net Worth 600,036 593,352 581,860 570,339 554,300 556,286 547,924 6.26%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 22,998 27,597 - - 16,115 -
Div Payout % - - 38.01% 73.53% - - 30.89% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 600,036 593,352 581,860 570,339 554,300 556,286 547,924 6.26%
NOSH 229,899 229,981 229,984 229,975 230,000 229,870 230,220 -0.09%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.62% 10.78% 12.59% 10.94% 9.73% 8.78% 10.82% -
ROE 4.93% 2.10% 10.40% 6.58% 3.84% 1.60% 9.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 110.80 50.20 208.92 149.14 95.03 43.94 209.36 -34.64%
EPS 12.88 5.41 26.32 16.32 9.25 3.86 22.69 -31.51%
DPS 0.00 0.00 10.00 12.00 0.00 0.00 7.00 -
NAPS 2.61 2.58 2.53 2.48 2.41 2.42 2.38 6.36%
Adjusted Per Share Value based on latest NOSH - 229,929
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 115.79 52.48 218.40 155.91 99.35 45.91 219.09 -34.70%
EPS 13.46 5.66 27.51 17.06 9.67 4.03 23.71 -31.51%
DPS 0.00 0.00 10.45 12.54 0.00 0.00 7.33 -
NAPS 2.7274 2.6971 2.6448 2.5925 2.5195 2.5286 2.4906 6.25%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.50 1.44 1.38 1.34 1.25 1.10 1.06 -
P/RPS 1.35 2.87 0.66 0.90 1.32 2.50 0.51 91.69%
P/EPS 11.65 26.62 5.24 8.21 13.51 28.50 4.68 83.98%
EY 8.59 3.76 19.07 12.18 7.40 3.51 21.38 -45.64%
DY 0.00 0.00 7.25 8.96 0.00 0.00 6.60 -
P/NAPS 0.57 0.56 0.55 0.54 0.52 0.45 0.45 17.11%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 12/05/10 25/02/10 18/11/09 20/08/09 19/05/09 19/02/09 -
Price 1.59 1.54 1.40 1.33 1.31 1.26 1.11 -
P/RPS 1.43 3.07 0.67 0.89 1.38 2.87 0.53 94.16%
P/EPS 12.34 28.47 5.32 8.15 14.16 32.64 4.90 85.41%
EY 8.10 3.51 18.79 12.27 7.06 3.06 20.41 -46.08%
DY 0.00 0.00 7.14 9.02 0.00 0.00 6.31 -
P/NAPS 0.61 0.60 0.55 0.54 0.54 0.52 0.47 19.04%

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