[WTHORSE] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -18.47%
YoY- -46.65%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 107,314 89,232 102,340 100,560 97,112 83,798 101,445 3.83%
PBT 12,951 8,603 13,115 14,669 18,632 13,766 24,130 -34.03%
Tax -1,281 -1,077 -7,236 -1,950 -3,031 -1,356 -2,431 -34.83%
NP 11,670 7,526 5,879 12,719 15,601 12,410 21,699 -33.94%
-
NP to SH 11,670 7,526 5,879 12,719 15,601 12,410 21,699 -33.94%
-
Tax Rate 9.89% 12.52% 55.17% 13.29% 16.27% 9.85% 10.07% -
Total Cost 95,644 81,706 96,461 87,841 81,511 71,388 79,746 12.92%
-
Net Worth 450,833 444,504 235,202 442,091 433,493 431,963 418,105 5.16%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,696 11,759 - - - - 7,167 -24.61%
Div Payout % 40.24% 156.25% - - - - 33.03% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 450,833 444,504 235,202 442,091 433,493 431,963 418,105 5.16%
NOSH 234,808 235,187 235,202 236,412 238,183 238,653 238,917 -1.15%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.87% 8.43% 5.74% 12.65% 16.06% 14.81% 21.39% -
ROE 2.59% 1.69% 2.50% 2.88% 3.60% 2.87% 5.19% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 45.70 37.94 43.51 42.54 40.77 35.11 42.46 5.03%
EPS 4.97 3.20 2.53 5.38 6.55 5.20 9.22 -33.84%
DPS 2.00 5.00 0.00 0.00 0.00 0.00 3.00 -23.74%
NAPS 1.92 1.89 1.00 1.87 1.82 1.81 1.75 6.39%
Adjusted Per Share Value based on latest NOSH - 236,412
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 44.71 37.18 42.64 41.90 40.46 34.92 42.27 3.82%
EPS 4.86 3.14 2.45 5.30 6.50 5.17 9.04 -33.95%
DPS 1.96 4.90 0.00 0.00 0.00 0.00 2.99 -24.59%
NAPS 1.8785 1.8521 0.98 1.842 1.8062 1.7998 1.7421 5.16%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.38 1.44 1.53 1.89 2.17 2.34 2.52 -
P/RPS 3.02 3.80 3.52 4.44 5.32 6.66 5.93 -36.30%
P/EPS 27.77 45.00 61.21 35.13 33.13 45.00 27.75 0.04%
EY 3.60 2.22 1.63 2.85 3.02 2.22 3.60 0.00%
DY 1.45 3.47 0.00 0.00 0.00 0.00 1.19 14.12%
P/NAPS 0.72 0.76 1.53 1.01 1.19 1.29 1.44 -37.08%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 24/05/06 21/02/06 28/11/05 22/08/05 20/05/05 22/02/05 -
Price 1.25 1.41 1.50 1.60 1.99 2.33 2.54 -
P/RPS 2.74 3.72 3.45 3.76 4.88 6.64 5.98 -40.65%
P/EPS 25.15 44.06 60.01 29.74 30.38 44.81 27.97 -6.85%
EY 3.98 2.27 1.67 3.36 3.29 2.23 3.58 7.33%
DY 1.60 3.55 0.00 0.00 0.00 0.00 1.18 22.57%
P/NAPS 0.65 0.75 1.50 0.86 1.09 1.29 1.45 -41.51%

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