[WTHORSE] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -11.37%
YoY- 98.57%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 108,366 104,576 89,716 108,551 112,290 107,314 89,232 13.81%
PBT 14,581 12,082 8,606 14,176 14,517 12,951 8,603 42.10%
Tax -2,625 -2,528 -2,405 -2,502 -1,345 -1,281 -1,077 81.01%
NP 11,956 9,554 6,201 11,674 13,172 11,670 7,526 36.11%
-
NP to SH 11,956 9,554 6,201 11,674 13,172 11,670 7,526 36.11%
-
Tax Rate 18.00% 20.92% 27.95% 17.65% 9.26% 9.89% 12.52% -
Total Cost 96,410 95,022 83,515 96,877 99,118 95,644 81,706 11.65%
-
Net Worth 463,877 465,353 465,191 465,786 461,602 450,833 444,504 2.88%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 11,633 - 11,644 - 4,696 11,759 -
Div Payout % - 121.77% - 99.75% - 40.24% 156.25% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 463,877 465,353 465,191 465,786 461,602 450,833 444,504 2.88%
NOSH 231,938 232,676 232,595 232,893 233,132 234,808 235,187 -0.92%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.03% 9.14% 6.91% 10.75% 11.73% 10.87% 8.43% -
ROE 2.58% 2.05% 1.33% 2.51% 2.85% 2.59% 1.69% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 46.72 44.94 38.57 46.61 48.17 45.70 37.94 14.87%
EPS 5.17 4.12 2.67 5.03 5.65 4.97 3.20 37.64%
DPS 0.00 5.00 0.00 5.00 0.00 2.00 5.00 -
NAPS 2.00 2.00 2.00 2.00 1.98 1.92 1.89 3.83%
Adjusted Per Share Value based on latest NOSH - 232,893
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 45.15 43.57 37.38 45.23 46.79 44.71 37.18 13.81%
EPS 4.98 3.98 2.58 4.86 5.49 4.86 3.14 35.96%
DPS 0.00 4.85 0.00 4.85 0.00 1.96 4.90 -
NAPS 1.9328 1.939 1.9383 1.9408 1.9233 1.8785 1.8521 2.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.16 1.41 1.25 1.21 1.17 1.38 1.44 -
P/RPS 2.48 3.14 3.24 2.60 2.43 3.02 3.80 -24.74%
P/EPS 22.50 34.34 46.89 24.14 20.71 27.77 45.00 -36.97%
EY 4.44 2.91 2.13 4.14 4.83 3.60 2.22 58.67%
DY 0.00 3.55 0.00 4.13 0.00 1.45 3.47 -
P/NAPS 0.58 0.71 0.63 0.61 0.59 0.72 0.76 -16.47%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 22/08/07 22/05/07 26/02/07 22/11/06 23/08/06 24/05/06 -
Price 1.20 1.30 1.50 1.42 1.25 1.25 1.41 -
P/RPS 2.57 2.89 3.89 3.05 2.60 2.74 3.72 -21.83%
P/EPS 23.28 31.66 56.26 28.33 22.12 25.15 44.06 -34.61%
EY 4.30 3.16 1.78 3.53 4.52 3.98 2.27 53.03%
DY 0.00 3.85 0.00 3.52 0.00 1.60 3.55 -
P/NAPS 0.60 0.65 0.75 0.71 0.63 0.65 0.75 -13.81%

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