[WTHORSE] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 43.91%
YoY- -20.89%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 287,155 128,659 530,041 389,215 258,097 118,349 530,363 -33.59%
PBT 28,738 15,711 71,383 50,701 35,173 16,826 83,325 -50.85%
Tax -6,688 -3,675 -10,781 -11,735 -8,097 -3,867 -17,872 -48.10%
NP 22,050 12,036 60,602 38,966 27,076 12,959 65,453 -51.61%
-
NP to SH 22,050 12,036 60,602 38,966 27,076 12,959 65,453 -51.61%
-
Tax Rate 23.27% 23.39% 15.10% 23.15% 23.02% 22.98% 21.45% -
Total Cost 265,105 116,623 469,439 350,249 231,021 105,390 464,910 -31.25%
-
Net Worth 668,390 668,411 656,770 645,984 634,378 631,866 618,664 5.29%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 22,964 11,494 - - 27,598 -
Div Payout % - - 37.89% 29.50% - - 42.17% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 668,390 668,411 656,770 645,984 634,378 631,866 618,664 5.29%
NOSH 229,687 229,694 229,640 229,887 229,847 229,769 229,986 -0.08%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.68% 9.35% 11.43% 10.01% 10.49% 10.95% 12.34% -
ROE 3.30% 1.80% 9.23% 6.03% 4.27% 2.05% 10.58% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 125.02 56.01 230.81 169.31 112.29 51.51 230.61 -33.53%
EPS 9.60 5.24 26.39 16.95 11.78 5.64 28.50 -51.62%
DPS 0.00 0.00 10.00 5.00 0.00 0.00 12.00 -
NAPS 2.91 2.91 2.86 2.81 2.76 2.75 2.69 5.38%
Adjusted Per Share Value based on latest NOSH - 229,980
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 119.65 53.61 220.85 162.17 107.54 49.31 220.98 -33.59%
EPS 9.19 5.02 25.25 16.24 11.28 5.40 27.27 -51.60%
DPS 0.00 0.00 9.57 4.79 0.00 0.00 11.50 -
NAPS 2.785 2.785 2.7365 2.6916 2.6432 2.6328 2.5778 5.29%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.66 1.68 1.67 1.70 1.88 1.94 2.10 -
P/RPS 1.33 3.00 0.72 1.00 1.67 3.77 0.91 28.81%
P/EPS 17.29 32.06 6.33 10.03 15.96 34.40 7.38 76.48%
EY 5.78 3.12 15.80 9.97 6.27 2.91 13.55 -43.36%
DY 0.00 0.00 5.99 2.94 0.00 0.00 5.71 -
P/NAPS 0.57 0.58 0.58 0.60 0.68 0.71 0.78 -18.88%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 17/05/12 24/02/12 18/11/11 19/08/11 20/05/11 24/02/11 -
Price 1.67 1.69 1.75 1.72 1.75 1.99 1.93 -
P/RPS 1.34 3.02 0.76 1.02 1.56 3.86 0.84 36.56%
P/EPS 17.40 32.25 6.63 10.15 14.86 35.28 6.78 87.55%
EY 5.75 3.10 15.08 9.85 6.73 2.83 14.75 -46.66%
DY 0.00 0.00 5.71 2.91 0.00 0.00 6.22 -
P/NAPS 0.57 0.58 0.61 0.61 0.63 0.72 0.72 -14.43%

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