[WTHORSE] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 25.14%
YoY- -9.23%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 132,191 102,039 112,578 108,366 104,576 89,716 108,551 14.05%
PBT 18,538 10,897 15,575 14,581 12,082 8,606 14,176 19.60%
Tax -5,005 -2,037 -2,317 -2,625 -2,528 -2,405 -2,502 58.82%
NP 13,533 8,860 13,258 11,956 9,554 6,201 11,674 10.36%
-
NP to SH 13,533 8,860 13,258 11,956 9,554 6,201 11,674 10.36%
-
Tax Rate 27.00% 18.69% 14.88% 18.00% 20.92% 27.95% 17.65% -
Total Cost 118,658 93,179 99,320 96,410 95,022 83,515 96,877 14.49%
-
Net Worth 519,073 521,858 464,170 463,877 465,353 465,191 465,786 7.49%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 16,221 - 16,245 - 11,633 - 11,644 24.75%
Div Payout % 119.86% - 122.54% - 121.77% - 99.75% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 519,073 521,858 464,170 463,877 465,353 465,191 465,786 7.49%
NOSH 231,729 231,937 232,085 231,938 232,676 232,595 232,893 -0.33%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.24% 8.68% 11.78% 11.03% 9.14% 6.91% 10.75% -
ROE 2.61% 1.70% 2.86% 2.58% 2.05% 1.33% 2.51% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 57.05 43.99 48.51 46.72 44.94 38.57 46.61 14.43%
EPS 5.84 3.82 5.76 5.17 4.12 2.67 5.03 10.47%
DPS 7.00 0.00 7.00 0.00 5.00 0.00 5.00 25.17%
NAPS 2.24 2.25 2.00 2.00 2.00 2.00 2.00 7.85%
Adjusted Per Share Value based on latest NOSH - 231,938
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 60.09 46.38 51.17 49.26 47.53 40.78 49.34 14.05%
EPS 6.15 4.03 6.03 5.43 4.34 2.82 5.31 10.29%
DPS 7.37 0.00 7.38 0.00 5.29 0.00 5.29 24.76%
NAPS 2.3594 2.3721 2.1099 2.1085 2.1152 2.1145 2.1172 7.49%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.18 1.19 1.17 1.16 1.41 1.25 1.21 -
P/RPS 2.07 2.70 2.41 2.48 3.14 3.24 2.60 -14.11%
P/EPS 20.21 31.15 20.48 22.50 34.34 46.89 24.14 -11.18%
EY 4.95 3.21 4.88 4.44 2.91 2.13 4.14 12.66%
DY 5.93 0.00 5.98 0.00 3.55 0.00 4.13 27.30%
P/NAPS 0.53 0.53 0.59 0.58 0.71 0.63 0.61 -8.95%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 20/05/08 28/02/08 21/11/07 22/08/07 22/05/07 26/02/07 -
Price 1.16 1.29 1.21 1.20 1.30 1.50 1.42 -
P/RPS 2.03 2.93 2.49 2.57 2.89 3.89 3.05 -23.78%
P/EPS 19.86 33.77 21.18 23.28 31.66 56.26 28.33 -21.10%
EY 5.03 2.96 4.72 4.30 3.16 1.78 3.53 26.65%
DY 6.03 0.00 5.79 0.00 3.85 0.00 3.52 43.21%
P/NAPS 0.52 0.57 0.61 0.60 0.65 0.75 0.71 -18.76%

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