[WTHORSE] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -82.99%
YoY- 0.15%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 480,488 342,992 218,560 101,005 481,996 368,732 234,230 61.23%
PBT 79,355 48,193 27,232 11,188 68,069 51,968 28,680 96.72%
Tax -18,841 -10,661 -5,957 -2,315 -15,900 -13,018 -7,042 92.38%
NP 60,514 37,532 21,275 8,873 52,169 38,950 21,638 98.12%
-
NP to SH 60,514 37,532 21,275 8,873 52,169 38,950 21,638 98.12%
-
Tax Rate 23.74% 22.12% 21.88% 20.69% 23.36% 25.05% 24.55% -
Total Cost 419,974 305,460 197,285 92,132 429,827 329,782 212,592 57.24%
-
Net Worth 581,860 570,339 554,300 556,286 547,924 536,284 519,497 7.82%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 22,998 27,597 - - 16,115 16,181 16,234 26.05%
Div Payout % 38.01% 73.53% - - 30.89% 41.54% 75.03% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 581,860 570,339 554,300 556,286 547,924 536,284 519,497 7.82%
NOSH 229,984 229,975 230,000 229,870 230,220 231,157 231,918 -0.55%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.59% 10.94% 9.73% 8.78% 10.82% 10.56% 9.24% -
ROE 10.40% 6.58% 3.84% 1.60% 9.52% 7.26% 4.17% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 208.92 149.14 95.03 43.94 209.36 159.52 101.00 62.13%
EPS 26.32 16.32 9.25 3.86 22.69 16.85 9.33 99.27%
DPS 10.00 12.00 0.00 0.00 7.00 7.00 7.00 26.76%
NAPS 2.53 2.48 2.41 2.42 2.38 2.32 2.24 8.43%
Adjusted Per Share Value based on latest NOSH - 229,870
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 200.20 142.91 91.07 42.09 200.83 153.64 97.60 61.22%
EPS 25.21 15.64 8.86 3.70 21.74 16.23 9.02 98.04%
DPS 9.58 11.50 0.00 0.00 6.71 6.74 6.76 26.08%
NAPS 2.4244 2.3764 2.3096 2.3179 2.283 2.2345 2.1646 7.82%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.38 1.34 1.25 1.10 1.06 1.06 1.18 -
P/RPS 0.66 0.90 1.32 2.50 0.51 0.66 1.17 -31.65%
P/EPS 5.24 8.21 13.51 28.50 4.68 6.29 12.65 -44.34%
EY 19.07 12.18 7.40 3.51 21.38 15.90 7.91 79.50%
DY 7.25 8.96 0.00 0.00 6.60 6.60 5.93 14.29%
P/NAPS 0.55 0.54 0.52 0.45 0.45 0.46 0.53 2.49%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 18/11/09 20/08/09 19/05/09 19/02/09 19/11/08 22/08/08 -
Price 1.40 1.33 1.31 1.26 1.11 1.05 1.16 -
P/RPS 0.67 0.89 1.38 2.87 0.53 0.66 1.15 -30.17%
P/EPS 5.32 8.15 14.16 32.64 4.90 6.23 12.43 -43.11%
EY 18.79 12.27 7.06 3.06 20.41 16.05 8.04 75.83%
DY 7.14 9.02 0.00 0.00 6.31 6.67 6.03 11.88%
P/NAPS 0.55 0.54 0.54 0.52 0.47 0.45 0.52 3.79%

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