[WTHORSE] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -46.88%
YoY- -17.61%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 112,578 108,366 104,576 89,716 108,551 112,290 107,314 3.23%
PBT 15,575 14,581 12,082 8,606 14,176 14,517 12,951 13.04%
Tax -2,317 -2,625 -2,528 -2,405 -2,502 -1,345 -1,281 48.29%
NP 13,258 11,956 9,554 6,201 11,674 13,172 11,670 8.85%
-
NP to SH 13,258 11,956 9,554 6,201 11,674 13,172 11,670 8.85%
-
Tax Rate 14.88% 18.00% 20.92% 27.95% 17.65% 9.26% 9.89% -
Total Cost 99,320 96,410 95,022 83,515 96,877 99,118 95,644 2.53%
-
Net Worth 464,170 463,877 465,353 465,191 465,786 461,602 450,833 1.95%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 16,245 - 11,633 - 11,644 - 4,696 128.21%
Div Payout % 122.54% - 121.77% - 99.75% - 40.24% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 464,170 463,877 465,353 465,191 465,786 461,602 450,833 1.95%
NOSH 232,085 231,938 232,676 232,595 232,893 233,132 234,808 -0.77%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.78% 11.03% 9.14% 6.91% 10.75% 11.73% 10.87% -
ROE 2.86% 2.58% 2.05% 1.33% 2.51% 2.85% 2.59% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 48.51 46.72 44.94 38.57 46.61 48.17 45.70 4.04%
EPS 5.76 5.17 4.12 2.67 5.03 5.65 4.97 10.30%
DPS 7.00 0.00 5.00 0.00 5.00 0.00 2.00 129.99%
NAPS 2.00 2.00 2.00 2.00 2.00 1.98 1.92 2.75%
Adjusted Per Share Value based on latest NOSH - 232,595
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 51.17 49.26 47.53 40.78 49.34 51.04 48.78 3.23%
EPS 6.03 5.43 4.34 2.82 5.31 5.99 5.30 8.95%
DPS 7.38 0.00 5.29 0.00 5.29 0.00 2.13 128.45%
NAPS 2.1099 2.1085 2.1152 2.1145 2.1172 2.0982 2.0492 1.95%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.17 1.16 1.41 1.25 1.21 1.17 1.38 -
P/RPS 2.41 2.48 3.14 3.24 2.60 2.43 3.02 -13.92%
P/EPS 20.48 22.50 34.34 46.89 24.14 20.71 27.77 -18.32%
EY 4.88 4.44 2.91 2.13 4.14 4.83 3.60 22.41%
DY 5.98 0.00 3.55 0.00 4.13 0.00 1.45 156.50%
P/NAPS 0.59 0.58 0.71 0.63 0.61 0.59 0.72 -12.40%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 21/11/07 22/08/07 22/05/07 26/02/07 22/11/06 23/08/06 -
Price 1.21 1.20 1.30 1.50 1.42 1.25 1.25 -
P/RPS 2.49 2.57 2.89 3.89 3.05 2.60 2.74 -6.16%
P/EPS 21.18 23.28 31.66 56.26 28.33 22.12 25.15 -10.79%
EY 4.72 4.30 3.16 1.78 3.53 4.52 3.98 12.00%
DY 5.79 0.00 3.85 0.00 3.52 0.00 1.60 135.15%
P/NAPS 0.61 0.60 0.65 0.75 0.71 0.63 0.65 -4.13%

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