[WTHORSE] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -15.55%
YoY- -28.87%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 164,426 143,816 150,156 148,727 158,496 128,659 140,826 10.89%
PBT 19,926 16,577 9,044 10,990 13,027 15,711 20,682 -2.45%
Tax -4,625 -4,101 -1,376 -2,533 -3,013 -3,675 954 -
NP 15,301 12,476 7,668 8,457 10,014 12,036 21,636 -20.63%
-
NP to SH 15,301 12,476 7,668 8,457 10,014 12,036 21,636 -20.63%
-
Tax Rate 23.21% 24.74% 15.21% 23.05% 23.13% 23.39% -4.61% -
Total Cost 149,125 131,340 142,488 140,270 148,482 116,623 119,190 16.12%
-
Net Worth 685,906 683,427 459,274 675,640 668,365 668,411 459,377 30.66%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 11,481 11,490 - - 11,484 -
Div Payout % - - 149.74% 135.87% - - 53.08% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 685,906 683,427 459,274 675,640 668,365 668,411 459,377 30.66%
NOSH 229,400 229,338 229,637 229,809 229,678 229,694 229,688 -0.08%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.31% 8.67% 5.11% 5.69% 6.32% 9.35% 15.36% -
ROE 2.23% 1.83% 1.67% 1.25% 1.50% 1.80% 4.71% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 71.68 62.71 65.39 64.72 69.01 56.01 61.31 10.99%
EPS 6.67 5.44 3.34 3.68 4.36 5.24 9.42 -20.57%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 5.00 -
NAPS 2.99 2.98 2.00 2.94 2.91 2.91 2.00 30.77%
Adjusted Per Share Value based on latest NOSH - 229,809
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 74.74 65.37 68.25 67.60 72.04 58.48 64.01 10.89%
EPS 6.96 5.67 3.49 3.84 4.55 5.47 9.83 -20.57%
DPS 0.00 0.00 5.22 5.22 0.00 0.00 5.22 -
NAPS 3.1178 3.1065 2.0876 3.0711 3.038 3.0382 2.0881 30.66%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.71 1.62 1.62 1.65 1.66 1.68 1.67 -
P/RPS 2.39 2.58 2.48 2.55 2.41 3.00 2.72 -8.26%
P/EPS 25.64 29.78 48.51 44.84 38.07 32.06 17.73 27.90%
EY 3.90 3.36 2.06 2.23 2.63 3.12 5.64 -21.82%
DY 0.00 0.00 3.09 3.03 0.00 0.00 2.99 -
P/NAPS 0.57 0.54 0.81 0.56 0.57 0.58 0.84 -22.79%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 29/05/13 27/02/13 21/11/12 29/08/12 17/05/12 24/02/12 -
Price 1.68 1.70 1.61 1.65 1.67 1.69 1.75 -
P/RPS 2.34 2.71 2.46 2.55 2.42 3.02 2.85 -12.32%
P/EPS 25.19 31.25 48.22 44.84 38.30 32.25 18.58 22.51%
EY 3.97 3.20 2.07 2.23 2.61 3.10 5.38 -18.35%
DY 0.00 0.00 3.11 3.03 0.00 0.00 2.86 -
P/NAPS 0.56 0.57 0.81 0.56 0.57 0.58 0.88 -26.03%

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