[WTHORSE] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -9.42%
YoY- -48.62%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 417,871 417,387 411,176 399,446 389,244 383,810 382,915 6.00%
PBT 50,250 50,247 49,186 49,338 55,019 60,182 71,197 -20.74%
Tax -7,533 -6,205 -10,939 -11,544 -13,294 -13,573 -8,768 -9.63%
NP 42,717 44,042 38,247 37,794 41,725 46,609 62,429 -22.36%
-
NP to SH 42,717 44,042 38,247 37,794 41,725 46,609 62,429 -22.36%
-
Tax Rate 14.99% 12.35% 22.24% 23.40% 24.16% 22.55% 12.32% -
Total Cost 375,154 373,345 372,929 361,652 347,519 337,201 320,486 11.08%
-
Net Worth 465,191 465,786 461,602 450,833 444,504 235,202 442,091 3.45%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 16,340 16,340 4,696 4,696 11,909 11,909 19,076 -9.81%
Div Payout % 38.25% 37.10% 12.28% 12.43% 28.54% 25.55% 30.56% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 465,191 465,786 461,602 450,833 444,504 235,202 442,091 3.45%
NOSH 232,595 232,893 233,132 234,808 235,187 235,202 236,412 -1.08%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.22% 10.55% 9.30% 9.46% 10.72% 12.14% 16.30% -
ROE 9.18% 9.46% 8.29% 8.38% 9.39% 19.82% 14.12% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 179.66 179.22 176.37 170.12 165.50 163.18 161.97 7.16%
EPS 18.37 18.91 16.41 16.10 17.74 19.82 26.41 -21.51%
DPS 7.00 7.00 2.00 2.00 5.00 5.00 8.00 -8.52%
NAPS 2.00 2.00 1.98 1.92 1.89 1.00 1.87 4.58%
Adjusted Per Share Value based on latest NOSH - 234,808
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 189.94 189.72 186.90 181.57 176.93 174.46 174.05 6.00%
EPS 19.42 20.02 17.39 17.18 18.97 21.19 28.38 -22.36%
DPS 7.43 7.43 2.13 2.13 5.41 5.41 8.67 -9.78%
NAPS 2.1145 2.1172 2.0982 2.0492 2.0205 1.0691 2.0095 3.45%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.25 1.21 1.17 1.38 1.44 1.53 1.89 -
P/RPS 0.70 0.68 0.66 0.81 0.87 0.94 1.17 -29.01%
P/EPS 6.81 6.40 7.13 8.57 8.12 7.72 7.16 -3.28%
EY 14.69 15.63 14.02 11.66 12.32 12.95 13.97 3.41%
DY 5.60 5.79 1.71 1.45 3.47 3.27 4.23 20.58%
P/NAPS 0.63 0.61 0.59 0.72 0.76 1.53 1.01 -27.01%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 26/02/07 22/11/06 23/08/06 24/05/06 21/02/06 28/11/05 -
Price 1.50 1.42 1.25 1.25 1.41 1.50 1.60 -
P/RPS 0.83 0.79 0.71 0.73 0.85 0.92 0.99 -11.09%
P/EPS 8.17 7.51 7.62 7.77 7.95 7.57 6.06 22.06%
EY 12.24 13.32 13.12 12.88 12.58 13.21 16.50 -18.06%
DY 4.67 4.93 1.60 1.60 3.55 3.33 5.00 -4.45%
P/NAPS 0.75 0.71 0.63 0.65 0.75 1.50 0.86 -8.72%

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