[WTHORSE] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -33.17%
YoY- 42.88%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 113,264 134,502 132,191 102,039 112,578 108,366 104,576 5.43%
PBT 15,346 23,288 18,538 10,897 15,575 14,581 12,082 17.19%
Tax -2,882 -5,976 -5,005 -2,037 -2,317 -2,625 -2,528 9.08%
NP 12,464 17,312 13,533 8,860 13,258 11,956 9,554 19.29%
-
NP to SH 12,464 17,312 13,533 8,860 13,258 11,956 9,554 19.29%
-
Tax Rate 18.78% 25.66% 27.00% 18.69% 14.88% 18.00% 20.92% -
Total Cost 100,800 117,190 118,658 93,179 99,320 96,410 95,022 3.99%
-
Net Worth 460,456 462,627 519,073 521,858 464,170 463,877 465,353 -0.69%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 16,115 - 16,221 - 16,245 - 11,633 24.14%
Div Payout % 129.30% - 119.86% - 122.54% - 121.77% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 460,456 462,627 519,073 521,858 464,170 463,877 465,353 -0.69%
NOSH 230,228 231,313 231,729 231,937 232,085 231,938 232,676 -0.69%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.00% 12.87% 10.24% 8.68% 11.78% 11.03% 9.14% -
ROE 2.71% 3.74% 2.61% 1.70% 2.86% 2.58% 2.05% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 49.20 58.15 57.05 43.99 48.51 46.72 44.94 6.19%
EPS 5.42 7.53 5.84 3.82 5.76 5.17 4.12 19.96%
DPS 7.00 0.00 7.00 0.00 7.00 0.00 5.00 25.01%
NAPS 2.00 2.00 2.24 2.25 2.00 2.00 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 231,937
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 47.19 56.04 55.08 42.52 46.91 45.15 43.57 5.43%
EPS 5.19 7.21 5.64 3.69 5.52 4.98 3.98 19.26%
DPS 6.71 0.00 6.76 0.00 6.77 0.00 4.85 24.03%
NAPS 1.9186 1.9276 2.1628 2.1744 1.934 1.9328 1.939 -0.69%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.06 1.06 1.18 1.19 1.17 1.16 1.41 -
P/RPS 2.15 1.82 2.07 2.70 2.41 2.48 3.14 -22.22%
P/EPS 19.58 14.16 20.21 31.15 20.48 22.50 34.34 -31.12%
EY 5.11 7.06 4.95 3.21 4.88 4.44 2.91 45.30%
DY 6.60 0.00 5.93 0.00 5.98 0.00 3.55 50.91%
P/NAPS 0.53 0.53 0.53 0.53 0.59 0.58 0.71 -17.63%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 19/11/08 22/08/08 20/05/08 28/02/08 21/11/07 22/08/07 -
Price 1.11 1.05 1.16 1.29 1.21 1.20 1.30 -
P/RPS 2.26 1.81 2.03 2.93 2.49 2.57 2.89 -15.05%
P/EPS 20.50 14.03 19.86 33.77 21.18 23.28 31.66 -25.05%
EY 4.88 7.13 5.03 2.96 4.72 4.30 3.16 33.42%
DY 6.31 0.00 6.03 0.00 5.79 0.00 3.85 38.80%
P/NAPS 0.56 0.53 0.52 0.57 0.61 0.60 0.65 -9.41%

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