[WTHORSE] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -79.44%
YoY- 40.22%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 530,363 394,076 254,739 115,462 480,488 342,992 218,560 80.28%
PBT 83,325 63,477 38,632 16,469 79,355 48,193 27,232 110.33%
Tax -17,872 -14,222 -9,021 -4,027 -18,841 -10,661 -5,957 107.60%
NP 65,453 49,255 29,611 12,442 60,514 37,532 21,275 111.09%
-
NP to SH 65,453 49,255 29,611 12,442 60,514 37,532 21,275 111.09%
-
Tax Rate 21.45% 22.40% 23.35% 24.45% 23.74% 22.12% 21.88% -
Total Cost 464,910 344,821 225,128 103,020 419,974 305,460 197,285 76.80%
-
Net Worth 618,664 618,561 600,036 593,352 581,860 570,339 554,300 7.57%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 27,598 16,096 - - 22,998 27,597 - -
Div Payout % 42.17% 32.68% - - 38.01% 73.53% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 618,664 618,561 600,036 593,352 581,860 570,339 554,300 7.57%
NOSH 229,986 229,948 229,899 229,981 229,984 229,975 230,000 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.34% 12.50% 11.62% 10.78% 12.59% 10.94% 9.73% -
ROE 10.58% 7.96% 4.93% 2.10% 10.40% 6.58% 3.84% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 230.61 171.38 110.80 50.20 208.92 149.14 95.03 80.29%
EPS 28.50 21.42 12.88 5.41 26.32 16.32 9.25 111.30%
DPS 12.00 7.00 0.00 0.00 10.00 12.00 0.00 -
NAPS 2.69 2.69 2.61 2.58 2.53 2.48 2.41 7.58%
Adjusted Per Share Value based on latest NOSH - 229,981
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 220.98 164.20 106.14 48.11 200.20 142.91 91.07 80.28%
EPS 27.27 20.52 12.34 5.18 25.21 15.64 8.86 111.15%
DPS 11.50 6.71 0.00 0.00 9.58 11.50 0.00 -
NAPS 2.5778 2.5773 2.5002 2.4723 2.4244 2.3764 2.3096 7.57%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.10 1.71 1.50 1.44 1.38 1.34 1.25 -
P/RPS 0.91 1.00 1.35 2.87 0.66 0.90 1.32 -21.90%
P/EPS 7.38 7.98 11.65 26.62 5.24 8.21 13.51 -33.10%
EY 13.55 12.53 8.59 3.76 19.07 12.18 7.40 49.50%
DY 5.71 4.09 0.00 0.00 7.25 8.96 0.00 -
P/NAPS 0.78 0.64 0.57 0.56 0.55 0.54 0.52 30.94%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 19/08/10 12/05/10 25/02/10 18/11/09 20/08/09 -
Price 1.93 1.80 1.59 1.54 1.40 1.33 1.31 -
P/RPS 0.84 1.05 1.43 3.07 0.67 0.89 1.38 -28.11%
P/EPS 6.78 8.40 12.34 28.47 5.32 8.15 14.16 -38.71%
EY 14.75 11.90 8.10 3.51 18.79 12.27 7.06 63.20%
DY 6.22 3.89 0.00 0.00 7.14 9.02 0.00 -
P/NAPS 0.72 0.67 0.61 0.60 0.55 0.54 0.54 21.07%

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