[WTHORSE] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -28.81%
YoY- 0.15%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 137,496 124,432 117,555 101,005 113,264 134,502 132,191 2.65%
PBT 31,162 20,960 16,044 11,188 15,346 23,288 18,538 41.24%
Tax -8,180 -4,704 -3,642 -2,315 -2,882 -5,976 -5,005 38.62%
NP 22,982 16,256 12,402 8,873 12,464 17,312 13,533 42.20%
-
NP to SH 22,982 16,256 12,402 8,873 12,464 17,312 13,533 42.20%
-
Tax Rate 26.25% 22.44% 22.70% 20.69% 18.78% 25.66% 27.00% -
Total Cost 114,514 108,176 105,153 92,132 100,800 117,190 118,658 -2.33%
-
Net Worth 459,731 570,224 554,523 556,286 460,456 462,627 519,073 -7.75%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 11,493 11,496 - - 16,115 - 16,221 -20.47%
Div Payout % 50.01% 70.72% - - 129.30% - 119.86% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 459,731 570,224 554,523 556,286 460,456 462,627 519,073 -7.75%
NOSH 229,865 229,929 230,092 229,870 230,228 231,313 231,729 -0.53%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 16.71% 13.06% 10.55% 8.78% 11.00% 12.87% 10.24% -
ROE 5.00% 2.85% 2.24% 1.60% 2.71% 3.74% 2.61% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 59.82 54.12 51.09 43.94 49.20 58.15 57.05 3.20%
EPS 9.99 7.07 5.39 3.86 5.42 7.53 5.84 42.89%
DPS 5.00 5.00 0.00 0.00 7.00 0.00 7.00 -20.04%
NAPS 2.00 2.48 2.41 2.42 2.00 2.00 2.24 -7.25%
Adjusted Per Share Value based on latest NOSH - 229,870
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 57.29 51.85 48.98 42.09 47.19 56.04 55.08 2.64%
EPS 9.58 6.77 5.17 3.70 5.19 7.21 5.64 42.22%
DPS 4.79 4.79 0.00 0.00 6.71 0.00 6.76 -20.46%
NAPS 1.9155 2.3759 2.3105 2.3179 1.9186 1.9276 2.1628 -7.75%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.38 1.34 1.25 1.10 1.06 1.06 1.18 -
P/RPS 2.31 2.48 2.45 2.50 2.15 1.82 2.07 7.56%
P/EPS 13.80 18.95 23.19 28.50 19.58 14.16 20.21 -22.40%
EY 7.24 5.28 4.31 3.51 5.11 7.06 4.95 28.76%
DY 3.62 3.73 0.00 0.00 6.60 0.00 5.93 -27.97%
P/NAPS 0.69 0.54 0.52 0.45 0.53 0.53 0.53 19.17%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 18/11/09 20/08/09 19/05/09 19/02/09 19/11/08 22/08/08 -
Price 1.40 1.33 1.31 1.26 1.11 1.05 1.16 -
P/RPS 2.34 2.46 2.56 2.87 2.26 1.81 2.03 9.90%
P/EPS 14.00 18.81 24.30 32.64 20.50 14.03 19.86 -20.74%
EY 7.14 5.32 4.11 3.06 4.88 7.13 5.03 26.22%
DY 3.57 3.76 0.00 0.00 6.31 0.00 6.03 -29.42%
P/NAPS 0.70 0.54 0.54 0.52 0.56 0.53 0.52 21.85%

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