[WTHORSE] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -6.99%
YoY- 26.87%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 389,244 383,810 382,915 393,735 405,891 408,585 401,826 -2.10%
PBT 55,019 60,182 71,197 83,782 89,396 89,128 77,158 -20.20%
Tax -13,294 -13,573 -8,768 -10,230 -10,320 -10,166 -8,590 33.83%
NP 41,725 46,609 62,429 73,552 79,076 78,962 68,568 -28.21%
-
NP to SH 41,725 46,609 62,429 73,552 79,076 78,962 68,568 -28.21%
-
Tax Rate 24.16% 22.55% 12.32% 12.21% 11.54% 11.41% 11.13% -
Total Cost 347,519 337,201 320,486 320,183 326,815 329,623 333,258 2.83%
-
Net Worth 444,504 235,202 442,091 433,493 431,963 418,105 403,737 6.62%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 11,909 11,909 19,076 19,076 7,167 7,167 - -
Div Payout % 28.54% 25.55% 30.56% 25.94% 9.06% 9.08% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 444,504 235,202 442,091 433,493 431,963 418,105 403,737 6.62%
NOSH 235,187 235,202 236,412 238,183 238,653 238,917 238,897 -1.03%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.72% 12.14% 16.30% 18.68% 19.48% 19.33% 17.06% -
ROE 9.39% 19.82% 14.12% 16.97% 18.31% 18.89% 16.98% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 165.50 163.18 161.97 165.31 170.08 171.02 168.20 -1.07%
EPS 17.74 19.82 26.41 30.88 33.13 33.05 28.70 -27.45%
DPS 5.00 5.00 8.00 8.00 3.00 3.00 0.00 -
NAPS 1.89 1.00 1.87 1.82 1.81 1.75 1.69 7.74%
Adjusted Per Share Value based on latest NOSH - 238,183
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 176.93 174.46 174.05 178.97 184.50 185.72 182.65 -2.10%
EPS 18.97 21.19 28.38 33.43 35.94 35.89 31.17 -28.20%
DPS 5.41 5.41 8.67 8.67 3.26 3.26 0.00 -
NAPS 2.0205 1.0691 2.0095 1.9704 1.9635 1.9005 1.8352 6.62%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.44 1.53 1.89 2.17 2.34 2.52 1.84 -
P/RPS 0.87 0.94 1.17 1.31 1.38 1.47 1.09 -13.96%
P/EPS 8.12 7.72 7.16 7.03 7.06 7.62 6.41 17.09%
EY 12.32 12.95 13.97 14.23 14.16 13.12 15.60 -14.57%
DY 3.47 3.27 4.23 3.69 1.28 1.19 0.00 -
P/NAPS 0.76 1.53 1.01 1.19 1.29 1.44 1.09 -21.38%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 21/02/06 28/11/05 22/08/05 20/05/05 22/02/05 24/11/04 -
Price 1.41 1.50 1.60 1.99 2.33 2.54 1.90 -
P/RPS 0.85 0.92 0.99 1.20 1.37 1.49 1.13 -17.30%
P/EPS 7.95 7.57 6.06 6.44 7.03 7.69 6.62 12.99%
EY 12.58 13.21 16.50 15.52 14.22 13.01 15.11 -11.50%
DY 3.55 3.33 5.00 4.02 1.29 1.18 0.00 -
P/NAPS 0.75 1.50 0.86 1.09 1.29 1.45 1.12 -23.47%

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