[WTHORSE] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 81.97%
YoY- 33.57%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 148,727 158,496 128,659 140,826 131,118 139,748 118,349 16.40%
PBT 10,990 13,027 15,711 20,682 15,528 18,346 16,826 -24.66%
Tax -2,533 -3,013 -3,675 954 -3,638 -4,229 -3,867 -24.51%
NP 8,457 10,014 12,036 21,636 11,890 14,117 12,959 -24.70%
-
NP to SH 8,457 10,014 12,036 21,636 11,890 14,117 12,959 -24.70%
-
Tax Rate 23.05% 23.13% 23.39% -4.61% 23.43% 23.05% 22.98% -
Total Cost 140,270 148,482 116,623 119,190 119,228 125,631 105,390 20.93%
-
Net Worth 675,640 668,365 668,411 459,377 646,245 634,575 631,866 4.55%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 11,490 - - 11,484 11,499 - - -
Div Payout % 135.87% - - 53.08% 96.71% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 675,640 668,365 668,411 459,377 646,245 634,575 631,866 4.55%
NOSH 229,809 229,678 229,694 229,688 229,980 229,918 229,769 0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.69% 6.32% 9.35% 15.36% 9.07% 10.10% 10.95% -
ROE 1.25% 1.50% 1.80% 4.71% 1.84% 2.22% 2.05% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 64.72 69.01 56.01 61.31 57.01 60.78 51.51 16.39%
EPS 3.68 4.36 5.24 9.42 5.17 6.14 5.64 -24.71%
DPS 5.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 2.94 2.91 2.91 2.00 2.81 2.76 2.75 4.54%
Adjusted Per Share Value based on latest NOSH - 229,688
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 67.60 72.04 58.48 64.01 59.60 63.52 53.80 16.39%
EPS 3.84 4.55 5.47 9.83 5.40 6.42 5.89 -24.75%
DPS 5.22 0.00 0.00 5.22 5.23 0.00 0.00 -
NAPS 3.0711 3.038 3.0382 2.0881 2.9375 2.8844 2.8721 4.55%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.65 1.66 1.68 1.67 1.70 1.88 1.94 -
P/RPS 2.55 2.41 3.00 2.72 2.98 3.09 3.77 -22.89%
P/EPS 44.84 38.07 32.06 17.73 32.88 30.62 34.40 19.26%
EY 2.23 2.63 3.12 5.64 3.04 3.27 2.91 -16.21%
DY 3.03 0.00 0.00 2.99 2.94 0.00 0.00 -
P/NAPS 0.56 0.57 0.58 0.84 0.60 0.68 0.71 -14.59%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 29/08/12 17/05/12 24/02/12 18/11/11 19/08/11 20/05/11 -
Price 1.65 1.67 1.69 1.75 1.72 1.75 1.99 -
P/RPS 2.55 2.42 3.02 2.85 3.02 2.88 3.86 -24.09%
P/EPS 44.84 38.30 32.25 18.58 33.27 28.50 35.28 17.28%
EY 2.23 2.61 3.10 5.38 3.01 3.51 2.83 -14.65%
DY 3.03 0.00 0.00 2.86 2.91 0.00 0.00 -
P/NAPS 0.56 0.57 0.58 0.88 0.61 0.63 0.72 -15.38%

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