[WTHORSE] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 36.07%
YoY- -5.51%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 302,658 194,292 89,716 417,387 308,836 196,546 89,232 125.57%
PBT 35,269 20,688 8,606 50,248 36,072 21,554 8,603 155.93%
Tax -6,836 -4,211 -2,405 -6,206 -3,704 -2,358 -1,077 242.42%
NP 28,433 16,477 6,201 44,042 32,368 19,196 7,526 142.37%
-
NP to SH 28,433 16,477 6,201 44,042 32,368 19,196 7,526 142.37%
-
Tax Rate 19.38% 20.35% 27.95% 12.35% 10.27% 10.94% 12.52% -
Total Cost 274,225 177,815 83,515 373,345 276,468 177,350 81,706 124.00%
-
Net Worth 464,029 465,309 465,191 474,825 461,401 451,117 444,504 2.90%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 11,600 11,632 - 11,637 4,660 4,699 11,759 -0.90%
Div Payout % 40.80% 70.60% - 26.42% 14.40% 24.48% 156.25% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 464,029 465,309 465,191 474,825 461,401 451,117 444,504 2.90%
NOSH 232,014 232,654 232,595 232,757 233,030 234,957 235,187 -0.90%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.39% 8.48% 6.91% 10.55% 10.48% 9.77% 8.43% -
ROE 6.13% 3.54% 1.33% 9.28% 7.02% 4.26% 1.69% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 130.45 83.51 38.57 179.32 132.53 83.65 37.94 127.63%
EPS 12.30 7.11 2.67 18.99 13.89 8.17 3.20 145.17%
DPS 5.00 5.00 0.00 5.00 2.00 2.00 5.00 0.00%
NAPS 2.00 2.00 2.00 2.04 1.98 1.92 1.89 3.83%
Adjusted Per Share Value based on latest NOSH - 232,893
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 137.57 88.31 40.78 189.72 140.38 89.34 40.56 125.57%
EPS 12.92 7.49 2.82 20.02 14.71 8.73 3.42 142.36%
DPS 5.27 5.29 0.00 5.29 2.12 2.14 5.35 -0.99%
NAPS 2.1092 2.115 2.1145 2.1583 2.0973 2.0505 2.0205 2.90%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.16 1.41 1.25 1.21 1.17 1.38 1.44 -
P/RPS 0.89 1.69 3.24 0.67 0.88 1.65 3.80 -61.97%
P/EPS 9.47 19.91 46.89 6.39 8.42 16.89 45.00 -64.58%
EY 10.56 5.02 2.13 15.64 11.87 5.92 2.22 182.57%
DY 4.31 3.55 0.00 4.13 1.71 1.45 3.47 15.53%
P/NAPS 0.58 0.71 0.63 0.59 0.59 0.72 0.76 -16.47%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 22/08/07 22/05/07 26/02/07 22/11/06 23/08/06 24/05/06 -
Price 1.20 1.30 1.50 1.42 1.25 1.25 1.41 -
P/RPS 0.92 1.56 3.89 0.79 0.94 1.49 3.72 -60.56%
P/EPS 9.79 18.36 56.26 7.50 9.00 15.30 44.06 -63.28%
EY 10.21 5.45 1.78 13.33 11.11 6.54 2.27 172.23%
DY 4.17 3.85 0.00 3.52 1.60 1.60 3.55 11.31%
P/NAPS 0.60 0.65 0.75 0.70 0.63 0.65 0.75 -13.81%

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