[WTHORSE] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 10.89%
YoY- 13.57%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 134,502 132,191 102,039 112,578 108,366 104,576 89,716 30.89%
PBT 23,288 18,538 10,897 15,575 14,581 12,082 8,606 93.83%
Tax -5,976 -5,005 -2,037 -2,317 -2,625 -2,528 -2,405 83.15%
NP 17,312 13,533 8,860 13,258 11,956 9,554 6,201 97.89%
-
NP to SH 17,312 13,533 8,860 13,258 11,956 9,554 6,201 97.89%
-
Tax Rate 25.66% 27.00% 18.69% 14.88% 18.00% 20.92% 27.95% -
Total Cost 117,190 118,658 93,179 99,320 96,410 95,022 83,515 25.26%
-
Net Worth 462,627 519,073 521,858 464,170 463,877 465,353 465,191 -0.36%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 16,221 - 16,245 - 11,633 - -
Div Payout % - 119.86% - 122.54% - 121.77% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 462,627 519,073 521,858 464,170 463,877 465,353 465,191 -0.36%
NOSH 231,313 231,729 231,937 232,085 231,938 232,676 232,595 -0.36%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 12.87% 10.24% 8.68% 11.78% 11.03% 9.14% 6.91% -
ROE 3.74% 2.61% 1.70% 2.86% 2.58% 2.05% 1.33% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 58.15 57.05 43.99 48.51 46.72 44.94 38.57 31.38%
EPS 7.53 5.84 3.82 5.76 5.17 4.12 2.67 99.23%
DPS 0.00 7.00 0.00 7.00 0.00 5.00 0.00 -
NAPS 2.00 2.24 2.25 2.00 2.00 2.00 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 232,085
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 56.04 55.08 42.52 46.91 45.15 43.57 37.38 30.89%
EPS 7.21 5.64 3.69 5.52 4.98 3.98 2.58 98.02%
DPS 0.00 6.76 0.00 6.77 0.00 4.85 0.00 -
NAPS 1.9276 2.1628 2.1744 1.934 1.9328 1.939 1.9383 -0.36%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.06 1.18 1.19 1.17 1.16 1.41 1.25 -
P/RPS 1.82 2.07 2.70 2.41 2.48 3.14 3.24 -31.84%
P/EPS 14.16 20.21 31.15 20.48 22.50 34.34 46.89 -54.89%
EY 7.06 4.95 3.21 4.88 4.44 2.91 2.13 121.82%
DY 0.00 5.93 0.00 5.98 0.00 3.55 0.00 -
P/NAPS 0.53 0.53 0.53 0.59 0.58 0.71 0.63 -10.85%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 22/08/08 20/05/08 28/02/08 21/11/07 22/08/07 22/05/07 -
Price 1.05 1.16 1.29 1.21 1.20 1.30 1.50 -
P/RPS 1.81 2.03 2.93 2.49 2.57 2.89 3.89 -39.86%
P/EPS 14.03 19.86 33.77 21.18 23.28 31.66 56.26 -60.28%
EY 7.13 5.03 2.96 4.72 4.30 3.16 1.78 151.58%
DY 0.00 6.03 0.00 5.79 0.00 3.85 0.00 -
P/NAPS 0.53 0.52 0.57 0.61 0.60 0.65 0.75 -20.61%

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